[SEG] QoQ Cumulative Quarter Result on 31-Mar-2001 [#1]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
14-May-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Mar-2001 [#1]
Profit Trend
QoQ- -53.76%
YoY- -27.54%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Cumulative Result
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Revenue 55,909 38,764 23,407 14,712 33,439 21,688 13,182 161.33%
PBT 11,167 7,344 4,166 3,191 6,493 7,300 4,210 91.27%
Tax -3,946 -2,866 -1,452 -1,126 -2,027 -1,996 -983 151.94%
NP 7,221 4,478 2,714 2,065 4,466 5,304 3,227 70.82%
-
NP to SH 7,221 4,478 2,714 2,065 4,466 5,304 3,227 70.82%
-
Tax Rate 35.34% 39.03% 34.85% 35.29% 31.22% 27.34% 23.35% -
Total Cost 48,688 34,286 20,693 12,647 28,973 16,384 9,955 187.29%
-
Net Worth 77,858 82,172 78,698 72,390 34,383 35,714 33,638 74.71%
Dividend
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Div 4,579 - - - 3,799 - - -
Div Payout % 63.42% - - - 85.07% - - -
Equity
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Net Worth 77,858 82,172 78,698 72,390 34,383 35,714 33,638 74.71%
NOSH 76,331 75,387 73,550 67,704 18,996 18,997 19,004 152.04%
Ratio Analysis
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
NP Margin 12.92% 11.55% 11.59% 14.04% 13.36% 24.46% 24.48% -
ROE 9.27% 5.45% 3.45% 2.85% 12.99% 14.85% 9.59% -
Per Share
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 73.24 51.42 31.82 21.73 176.03 114.16 69.36 3.68%
EPS 9.46 5.94 3.69 3.05 23.51 27.92 16.98 -32.22%
DPS 6.00 0.00 0.00 0.00 20.00 0.00 0.00 -
NAPS 1.02 1.09 1.07 1.0692 1.81 1.88 1.77 -30.68%
Adjusted Per Share Value based on latest NOSH - 67,704
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 4.42 3.06 1.85 1.16 2.64 1.71 1.04 161.68%
EPS 0.57 0.35 0.21 0.16 0.35 0.42 0.25 72.97%
DPS 0.36 0.00 0.00 0.00 0.30 0.00 0.00 -
NAPS 0.0615 0.0649 0.0622 0.0572 0.0272 0.0282 0.0266 74.58%
Price Multiplier on Financial Quarter End Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 -
Price 0.38 0.34 0.35 0.37 0.62 0.64 0.73 -
P/RPS 0.52 0.66 1.10 1.70 0.35 0.56 1.05 -37.32%
P/EPS 4.02 5.72 9.49 12.13 2.64 2.29 4.30 -4.37%
EY 24.89 17.47 10.54 8.24 37.92 43.63 23.26 4.60%
DY 15.79 0.00 0.00 0.00 32.26 0.00 0.00 -
P/NAPS 0.37 0.31 0.33 0.35 0.34 0.34 0.41 -6.59%
Price Multiplier on Announcement Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 28/02/02 16/11/01 29/08/01 14/05/01 27/02/01 22/11/00 20/07/00 -
Price 0.37 0.37 0.41 0.37 0.47 0.73 0.77 -
P/RPS 0.51 0.72 1.29 1.70 0.27 0.64 1.11 -40.37%
P/EPS 3.91 6.23 11.11 12.13 2.00 2.61 4.53 -9.32%
EY 25.57 16.05 9.00 8.24 50.02 38.25 22.05 10.34%
DY 16.22 0.00 0.00 0.00 42.55 0.00 0.00 -
P/NAPS 0.36 0.34 0.38 0.35 0.26 0.39 0.44 -12.48%

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