[SEG] QoQ Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -21.28%
YoY- 210.51%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 92,571 73,762 48,671 24,085 80,580 58,445 37,065 83.77%
PBT 19,679 14,639 10,014 6,186 12,746 7,588 3,776 199.69%
Tax -5,306 -5,206 -3,692 -2,168 -7,642 -3,511 -2,024 89.79%
NP 14,373 9,433 6,322 4,018 5,104 4,077 1,752 305.20%
-
NP to SH 14,373 9,433 6,322 4,018 5,104 4,077 1,752 305.20%
-
Tax Rate 26.96% 35.56% 36.87% 35.05% 59.96% 46.27% 53.60% -
Total Cost 78,198 64,329 42,349 20,067 75,476 54,368 35,313 69.64%
-
Net Worth 96,125 90,950 90,813 87,715 87,987 86,242 83,239 10.04%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 6,374 - - - - - - -
Div Payout % 44.35% - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 96,125 90,950 90,813 87,715 87,987 86,242 83,239 10.04%
NOSH 79,686 79,335 79,223 79,094 79,104 79,165 79,276 0.34%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 15.53% 12.79% 12.99% 16.68% 6.33% 6.98% 4.73% -
ROE 14.95% 10.37% 6.96% 4.58% 5.80% 4.73% 2.10% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 116.17 92.97 61.44 30.45 101.87 73.83 46.75 83.15%
EPS 18.04 11.89 7.98 5.08 6.45 5.15 2.21 303.86%
DPS 8.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2063 1.1464 1.1463 1.109 1.1123 1.0894 1.05 9.66%
Adjusted Per Share Value based on latest NOSH - 79,094
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 7.31 5.83 3.85 1.90 6.37 4.62 2.93 83.64%
EPS 1.14 0.75 0.50 0.32 0.40 0.32 0.14 303.20%
DPS 0.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0759 0.0719 0.0717 0.0693 0.0695 0.0681 0.0658 9.95%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.55 0.47 0.38 0.31 0.31 0.31 0.35 -
P/RPS 0.47 0.51 0.62 1.02 0.30 0.42 0.75 -26.70%
P/EPS 3.05 3.95 4.76 6.10 4.80 6.02 15.84 -66.55%
EY 32.79 25.30 21.00 16.39 20.81 16.61 6.31 199.11%
DY 14.55 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.41 0.33 0.28 0.28 0.28 0.33 24.70%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 23/03/04 19/12/03 26/08/03 29/05/03 28/02/03 02/01/03 28/08/02 -
Price 0.70 0.50 0.52 0.33 0.30 0.30 0.34 -
P/RPS 0.60 0.54 0.85 1.08 0.29 0.41 0.73 -12.22%
P/EPS 3.88 4.21 6.52 6.50 4.65 5.83 15.38 -59.97%
EY 25.77 23.78 15.35 15.39 21.51 17.17 6.50 149.86%
DY 11.43 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.44 0.45 0.30 0.27 0.28 0.32 48.49%

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