[SEG] QoQ Cumulative Quarter Result on 31-Dec-2002 [#4]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 25.19%
YoY- -29.32%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 73,762 48,671 24,085 80,580 58,445 37,065 18,491 151.31%
PBT 14,639 10,014 6,186 12,746 7,588 3,776 2,323 240.79%
Tax -5,206 -3,692 -2,168 -7,642 -3,511 -2,024 -1,029 194.41%
NP 9,433 6,322 4,018 5,104 4,077 1,752 1,294 275.50%
-
NP to SH 9,433 6,322 4,018 5,104 4,077 1,752 1,294 275.50%
-
Tax Rate 35.56% 36.87% 35.05% 59.96% 46.27% 53.60% 44.30% -
Total Cost 64,329 42,349 20,067 75,476 54,368 35,313 17,197 140.78%
-
Net Worth 90,950 90,813 87,715 87,987 86,242 83,239 82,847 6.41%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 90,950 90,813 87,715 87,987 86,242 83,239 82,847 6.41%
NOSH 79,335 79,223 79,094 79,104 79,165 79,276 78,902 0.36%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 12.79% 12.99% 16.68% 6.33% 6.98% 4.73% 7.00% -
ROE 10.37% 6.96% 4.58% 5.80% 4.73% 2.10% 1.56% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 92.97 61.44 30.45 101.87 73.83 46.75 23.44 150.35%
EPS 11.89 7.98 5.08 6.45 5.15 2.21 1.64 274.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1464 1.1463 1.109 1.1123 1.0894 1.05 1.05 6.02%
Adjusted Per Share Value based on latest NOSH - 78,915
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 5.83 3.85 1.90 6.37 4.62 2.93 1.46 151.48%
EPS 0.75 0.50 0.32 0.40 0.32 0.14 0.10 282.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0719 0.0717 0.0693 0.0695 0.0681 0.0658 0.0655 6.40%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.47 0.38 0.31 0.31 0.31 0.35 0.39 -
P/RPS 0.51 0.62 1.02 0.30 0.42 0.75 1.66 -54.43%
P/EPS 3.95 4.76 6.10 4.80 6.02 15.84 23.78 -69.74%
EY 25.30 21.00 16.39 20.81 16.61 6.31 4.21 230.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.33 0.28 0.28 0.28 0.33 0.37 7.07%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 19/12/03 26/08/03 29/05/03 28/02/03 02/01/03 28/08/02 23/05/02 -
Price 0.50 0.52 0.33 0.30 0.30 0.34 0.37 -
P/RPS 0.54 0.85 1.08 0.29 0.41 0.73 1.58 -51.08%
P/EPS 4.21 6.52 6.50 4.65 5.83 15.38 22.56 -67.31%
EY 23.78 15.35 15.39 21.51 17.17 6.50 4.43 206.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.45 0.30 0.27 0.28 0.32 0.35 16.46%

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