[SEG] QoQ Cumulative Quarter Result on 31-Dec-2000 [#4]

Announcement Date
27-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- -15.8%
YoY- 11.51%
View:
Show?
Cumulative Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 38,764 23,407 14,712 33,439 21,688 13,182 7,364 202.29%
PBT 7,344 4,166 3,191 6,493 7,300 4,210 3,503 63.73%
Tax -2,866 -1,452 -1,126 -2,027 -1,996 -983 -653 167.82%
NP 4,478 2,714 2,065 4,466 5,304 3,227 2,850 35.11%
-
NP to SH 4,478 2,714 2,065 4,466 5,304 3,227 2,850 35.11%
-
Tax Rate 39.03% 34.85% 35.29% 31.22% 27.34% 23.35% 18.64% -
Total Cost 34,286 20,693 12,647 28,973 16,384 9,955 4,514 285.92%
-
Net Worth 82,172 78,698 72,390 34,383 35,714 33,638 36,099 72.95%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - - - 3,799 - - - -
Div Payout % - - - 85.07% - - - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 82,172 78,698 72,390 34,383 35,714 33,638 36,099 72.95%
NOSH 75,387 73,550 67,704 18,996 18,997 19,004 19,000 150.41%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 11.55% 11.59% 14.04% 13.36% 24.46% 24.48% 38.70% -
ROE 5.45% 3.45% 2.85% 12.99% 14.85% 9.59% 7.89% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 51.42 31.82 21.73 176.03 114.16 69.36 38.76 20.71%
EPS 5.94 3.69 3.05 23.51 27.92 16.98 15.00 -46.04%
DPS 0.00 0.00 0.00 20.00 0.00 0.00 0.00 -
NAPS 1.09 1.07 1.0692 1.81 1.88 1.77 1.90 -30.93%
Adjusted Per Share Value based on latest NOSH - 19,002
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 3.06 1.85 1.16 2.64 1.71 1.04 0.58 202.75%
EPS 0.35 0.21 0.16 0.35 0.42 0.25 0.23 32.26%
DPS 0.00 0.00 0.00 0.30 0.00 0.00 0.00 -
NAPS 0.0649 0.0622 0.0572 0.0272 0.0282 0.0266 0.0285 73.00%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 0.34 0.35 0.37 0.62 0.64 0.73 1.06 -
P/RPS 0.66 1.10 1.70 0.35 0.56 1.05 2.73 -61.15%
P/EPS 5.72 9.49 12.13 2.64 2.29 4.30 7.07 -13.16%
EY 17.47 10.54 8.24 37.92 43.63 23.26 14.15 15.07%
DY 0.00 0.00 0.00 32.26 0.00 0.00 0.00 -
P/NAPS 0.31 0.33 0.35 0.34 0.34 0.41 0.56 -32.55%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 16/11/01 29/08/01 14/05/01 27/02/01 22/11/00 20/07/00 31/05/00 -
Price 0.37 0.41 0.37 0.47 0.73 0.77 0.88 -
P/RPS 0.72 1.29 1.70 0.27 0.64 1.11 2.27 -53.45%
P/EPS 6.23 11.11 12.13 2.00 2.61 4.53 5.87 4.04%
EY 16.05 9.00 8.24 50.02 38.25 22.05 17.05 -3.94%
DY 0.00 0.00 0.00 42.55 0.00 0.00 0.00 -
P/NAPS 0.34 0.38 0.35 0.26 0.39 0.44 0.46 -18.23%

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