[SEG] QoQ Cumulative Quarter Result on 31-Mar-2002 [#1]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
23-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -82.08%
YoY- -37.34%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Cumulative Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 80,580 58,445 37,065 18,491 55,909 38,764 23,407 127.47%
PBT 12,746 7,588 3,776 2,323 11,167 7,344 4,166 110.32%
Tax -7,642 -3,511 -2,024 -1,029 -3,946 -2,866 -1,452 201.65%
NP 5,104 4,077 1,752 1,294 7,221 4,478 2,714 52.18%
-
NP to SH 5,104 4,077 1,752 1,294 7,221 4,478 2,714 52.18%
-
Tax Rate 59.96% 46.27% 53.60% 44.30% 35.34% 39.03% 34.85% -
Total Cost 75,476 54,368 35,313 17,197 48,688 34,286 20,693 136.39%
-
Net Worth 87,987 86,242 83,239 82,847 77,858 82,172 78,698 7.69%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - 4,579 - - -
Div Payout % - - - - 63.42% - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 87,987 86,242 83,239 82,847 77,858 82,172 78,698 7.69%
NOSH 79,104 79,165 79,276 78,902 76,331 75,387 73,550 4.95%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 6.33% 6.98% 4.73% 7.00% 12.92% 11.55% 11.59% -
ROE 5.80% 4.73% 2.10% 1.56% 9.27% 5.45% 3.45% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 101.87 73.83 46.75 23.44 73.24 51.42 31.82 116.75%
EPS 6.45 5.15 2.21 1.64 9.46 5.94 3.69 44.95%
DPS 0.00 0.00 0.00 0.00 6.00 0.00 0.00 -
NAPS 1.1123 1.0894 1.05 1.05 1.02 1.09 1.07 2.61%
Adjusted Per Share Value based on latest NOSH - 78,902
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 6.37 4.62 2.93 1.46 4.42 3.06 1.85 127.50%
EPS 0.40 0.32 0.14 0.10 0.57 0.35 0.21 53.47%
DPS 0.00 0.00 0.00 0.00 0.36 0.00 0.00 -
NAPS 0.0695 0.0681 0.0658 0.0655 0.0615 0.0649 0.0622 7.65%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.31 0.31 0.35 0.39 0.38 0.34 0.35 -
P/RPS 0.30 0.42 0.75 1.66 0.52 0.66 1.10 -57.84%
P/EPS 4.80 6.02 15.84 23.78 4.02 5.72 9.49 -36.43%
EY 20.81 16.61 6.31 4.21 24.89 17.47 10.54 57.18%
DY 0.00 0.00 0.00 0.00 15.79 0.00 0.00 -
P/NAPS 0.28 0.28 0.33 0.37 0.37 0.31 0.33 -10.34%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 28/02/03 02/01/03 28/08/02 23/05/02 28/02/02 16/11/01 29/08/01 -
Price 0.30 0.30 0.34 0.37 0.37 0.37 0.41 -
P/RPS 0.29 0.41 0.73 1.58 0.51 0.72 1.29 -62.92%
P/EPS 4.65 5.83 15.38 22.56 3.91 6.23 11.11 -43.95%
EY 21.51 17.17 6.50 4.43 25.57 16.05 9.00 78.47%
DY 0.00 0.00 0.00 0.00 16.22 0.00 0.00 -
P/NAPS 0.27 0.28 0.32 0.35 0.36 0.34 0.38 -20.32%

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