[SEG] QoQ Cumulative Quarter Result on 30-Sep-2002 [#3]

Announcement Date
02-Jan-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 132.71%
YoY- -8.95%
View:
Show?
Cumulative Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 48,671 24,085 80,580 58,445 37,065 18,491 55,909 -8.85%
PBT 10,014 6,186 12,746 7,588 3,776 2,323 11,167 -7.02%
Tax -3,692 -2,168 -7,642 -3,511 -2,024 -1,029 -3,946 -4.35%
NP 6,322 4,018 5,104 4,077 1,752 1,294 7,221 -8.50%
-
NP to SH 6,322 4,018 5,104 4,077 1,752 1,294 7,221 -8.50%
-
Tax Rate 36.87% 35.05% 59.96% 46.27% 53.60% 44.30% 35.34% -
Total Cost 42,349 20,067 75,476 54,368 35,313 17,197 48,688 -8.90%
-
Net Worth 90,813 87,715 87,987 86,242 83,239 82,847 77,858 10.83%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - 4,579 -
Div Payout % - - - - - - 63.42% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 90,813 87,715 87,987 86,242 83,239 82,847 77,858 10.83%
NOSH 79,223 79,094 79,104 79,165 79,276 78,902 76,331 2.51%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 12.99% 16.68% 6.33% 6.98% 4.73% 7.00% 12.92% -
ROE 6.96% 4.58% 5.80% 4.73% 2.10% 1.56% 9.27% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 61.44 30.45 101.87 73.83 46.75 23.44 73.24 -11.08%
EPS 7.98 5.08 6.45 5.15 2.21 1.64 9.46 -10.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 6.00 -
NAPS 1.1463 1.109 1.1123 1.0894 1.05 1.05 1.02 8.11%
Adjusted Per Share Value based on latest NOSH - 79,081
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 3.85 1.90 6.37 4.62 2.93 1.46 4.42 -8.81%
EPS 0.50 0.32 0.40 0.32 0.14 0.10 0.57 -8.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.36 -
NAPS 0.0717 0.0693 0.0695 0.0681 0.0658 0.0655 0.0615 10.80%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.38 0.31 0.31 0.31 0.35 0.39 0.38 -
P/RPS 0.62 1.02 0.30 0.42 0.75 1.66 0.52 12.47%
P/EPS 4.76 6.10 4.80 6.02 15.84 23.78 4.02 11.95%
EY 21.00 16.39 20.81 16.61 6.31 4.21 24.89 -10.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 15.79 -
P/NAPS 0.33 0.28 0.28 0.28 0.33 0.37 0.37 -7.36%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 26/08/03 29/05/03 28/02/03 02/01/03 28/08/02 23/05/02 28/02/02 -
Price 0.52 0.33 0.30 0.30 0.34 0.37 0.37 -
P/RPS 0.85 1.08 0.29 0.41 0.73 1.58 0.51 40.70%
P/EPS 6.52 6.50 4.65 5.83 15.38 22.56 3.91 40.75%
EY 15.35 15.39 21.51 17.17 6.50 4.43 25.57 -28.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 16.22 -
P/NAPS 0.45 0.30 0.27 0.28 0.32 0.35 0.36 16.08%

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