[SEG] QoQ Annualized Quarter Result on 30-Jun-2002 [#2]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
28-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- -32.3%
YoY- -35.45%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 96,340 80,580 77,926 74,130 73,964 55,909 51,685 51.51%
PBT 24,744 12,746 10,117 7,552 9,292 11,167 9,792 85.62%
Tax -8,672 -7,642 -4,681 -4,048 -4,116 -3,946 -3,821 72.78%
NP 16,072 5,104 5,436 3,504 5,176 7,221 5,970 93.63%
-
NP to SH 16,072 5,104 5,436 3,504 5,176 7,221 5,970 93.63%
-
Tax Rate 35.05% 59.96% 46.27% 53.60% 44.30% 35.34% 39.02% -
Total Cost 80,268 75,476 72,490 70,626 68,788 48,688 45,714 45.59%
-
Net Worth 87,715 87,987 86,242 83,239 82,847 77,858 82,172 4.45%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - 4,579 - -
Div Payout % - - - - - 63.42% - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 87,715 87,987 86,242 83,239 82,847 77,858 82,172 4.45%
NOSH 79,094 79,104 79,165 79,276 78,902 76,331 75,387 3.25%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 16.68% 6.33% 6.98% 4.73% 7.00% 12.92% 11.55% -
ROE 18.32% 5.80% 6.30% 4.21% 6.25% 9.27% 7.27% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 121.80 101.87 98.44 93.51 93.74 73.24 68.56 46.73%
EPS 20.32 6.45 6.87 4.42 6.56 9.46 7.92 87.52%
DPS 0.00 0.00 0.00 0.00 0.00 6.00 0.00 -
NAPS 1.109 1.1123 1.0894 1.05 1.05 1.02 1.09 1.15%
Adjusted Per Share Value based on latest NOSH - 78,965
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 7.61 6.37 6.16 5.86 5.84 4.42 4.08 51.58%
EPS 1.27 0.40 0.43 0.28 0.41 0.57 0.47 94.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.36 0.00 -
NAPS 0.0693 0.0695 0.0681 0.0658 0.0655 0.0615 0.0649 4.47%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 0.31 0.31 0.31 0.35 0.39 0.38 0.34 -
P/RPS 0.25 0.30 0.31 0.37 0.42 0.52 0.50 -37.03%
P/EPS 1.53 4.80 4.51 7.92 5.95 4.02 4.29 -49.74%
EY 65.55 20.81 22.15 12.63 16.82 24.89 23.29 99.46%
DY 0.00 0.00 0.00 0.00 0.00 15.79 0.00 -
P/NAPS 0.28 0.28 0.28 0.33 0.37 0.37 0.31 -6.56%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 29/05/03 28/02/03 02/01/03 28/08/02 23/05/02 28/02/02 16/11/01 -
Price 0.33 0.30 0.30 0.34 0.37 0.37 0.37 -
P/RPS 0.27 0.29 0.30 0.36 0.39 0.51 0.54 -37.03%
P/EPS 1.62 4.65 4.37 7.69 5.64 3.91 4.67 -50.66%
EY 61.58 21.51 22.89 13.00 17.73 25.57 21.41 102.37%
DY 0.00 0.00 0.00 0.00 0.00 16.22 0.00 -
P/NAPS 0.30 0.27 0.28 0.32 0.35 0.36 0.34 -8.01%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment