[SEG] QoQ Cumulative Quarter Result on 31-Dec-2001 [#4]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
28-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 61.26%
YoY- 61.69%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Cumulative Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 58,445 37,065 18,491 55,909 38,764 23,407 14,712 150.62%
PBT 7,588 3,776 2,323 11,167 7,344 4,166 3,191 78.06%
Tax -3,511 -2,024 -1,029 -3,946 -2,866 -1,452 -1,126 113.28%
NP 4,077 1,752 1,294 7,221 4,478 2,714 2,065 57.31%
-
NP to SH 4,077 1,752 1,294 7,221 4,478 2,714 2,065 57.31%
-
Tax Rate 46.27% 53.60% 44.30% 35.34% 39.03% 34.85% 35.29% -
Total Cost 54,368 35,313 17,197 48,688 34,286 20,693 12,647 164.15%
-
Net Worth 86,242 83,239 82,847 77,858 82,172 78,698 72,390 12.36%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - 4,579 - - - -
Div Payout % - - - 63.42% - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 86,242 83,239 82,847 77,858 82,172 78,698 72,390 12.36%
NOSH 79,165 79,276 78,902 76,331 75,387 73,550 67,704 10.97%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 6.98% 4.73% 7.00% 12.92% 11.55% 11.59% 14.04% -
ROE 4.73% 2.10% 1.56% 9.27% 5.45% 3.45% 2.85% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 73.83 46.75 23.44 73.24 51.42 31.82 21.73 125.83%
EPS 5.15 2.21 1.64 9.46 5.94 3.69 3.05 41.75%
DPS 0.00 0.00 0.00 6.00 0.00 0.00 0.00 -
NAPS 1.0894 1.05 1.05 1.02 1.09 1.07 1.0692 1.25%
Adjusted Per Share Value based on latest NOSH - 79,048
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 4.62 2.93 1.46 4.42 3.06 1.85 1.16 151.04%
EPS 0.32 0.14 0.10 0.57 0.35 0.21 0.16 58.67%
DPS 0.00 0.00 0.00 0.36 0.00 0.00 0.00 -
NAPS 0.0681 0.0658 0.0655 0.0615 0.0649 0.0622 0.0572 12.31%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 0.31 0.35 0.39 0.38 0.34 0.35 0.37 -
P/RPS 0.42 0.75 1.66 0.52 0.66 1.10 1.70 -60.59%
P/EPS 6.02 15.84 23.78 4.02 5.72 9.49 12.13 -37.28%
EY 16.61 6.31 4.21 24.89 17.47 10.54 8.24 59.50%
DY 0.00 0.00 0.00 15.79 0.00 0.00 0.00 -
P/NAPS 0.28 0.33 0.37 0.37 0.31 0.33 0.35 -13.81%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 02/01/03 28/08/02 23/05/02 28/02/02 16/11/01 29/08/01 14/05/01 -
Price 0.30 0.34 0.37 0.37 0.37 0.41 0.37 -
P/RPS 0.41 0.73 1.58 0.51 0.72 1.29 1.70 -61.22%
P/EPS 5.83 15.38 22.56 3.91 6.23 11.11 12.13 -38.61%
EY 17.17 6.50 4.43 25.57 16.05 9.00 8.24 63.06%
DY 0.00 0.00 0.00 16.22 0.00 0.00 0.00 -
P/NAPS 0.28 0.32 0.35 0.36 0.34 0.38 0.35 -13.81%

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