[SEG] QoQ 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- -52.83%
YoY- -37.34%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 22,135 21,380 18,574 18,491 12,517 15,357 11,152 57.74%
PBT 5,158 3,812 1,453 2,323 3,823 3,178 975 202.69%
Tax -4,131 -1,487 -995 -1,029 -1,080 -1,414 -326 441.02%
NP 1,027 2,325 458 1,294 2,743 1,764 649 35.68%
-
NP to SH 1,027 2,325 458 1,294 2,743 1,764 649 35.68%
-
Tax Rate 80.09% 39.01% 68.48% 44.30% 28.25% 44.49% 33.44% -
Total Cost 21,108 19,055 18,116 17,197 9,774 13,593 10,503 59.05%
-
Net Worth 78,915 86,151 82,913 82,847 80,629 86,222 84,686 -4.58%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - 4,742 - - -
Div Payout % - - - - 172.91% - - -
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 78,915 86,151 82,913 82,847 80,629 86,222 84,686 -4.58%
NOSH 78,915 79,081 78,965 78,902 79,048 79,103 79,146 -0.19%
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 4.64% 10.87% 2.47% 7.00% 21.91% 11.49% 5.82% -
ROE 1.30% 2.70% 0.55% 1.56% 3.40% 2.05% 0.77% -
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 28.05 27.04 23.52 23.44 15.83 19.41 14.09 58.05%
EPS 1.30 2.94 0.58 1.64 3.47 2.23 0.82 35.84%
DPS 0.00 0.00 0.00 0.00 6.00 0.00 0.00 -
NAPS 1.00 1.0894 1.05 1.05 1.02 1.09 1.07 -4.39%
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 1.75 1.69 1.47 1.46 0.99 1.21 0.88 57.94%
EPS 0.08 0.18 0.04 0.10 0.22 0.14 0.05 36.68%
DPS 0.00 0.00 0.00 0.00 0.37 0.00 0.00 -
NAPS 0.0623 0.0681 0.0655 0.0655 0.0637 0.0681 0.0669 -4.62%
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 1.11 1.15 1.49 1.66 2.40 1.75 2.48 -41.40%
P/EPS 23.82 10.54 60.34 23.78 10.95 15.25 42.68 -32.14%
EY 4.20 9.48 1.66 4.21 9.13 6.56 2.34 47.53%
DY 0.00 0.00 0.00 0.00 15.79 0.00 0.00 -
P/NAPS 0.31 0.28 0.33 0.37 0.37 0.31 0.33 -4.07%
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 1.07 1.11 1.45 1.58 2.34 1.91 2.91 -48.58%
P/EPS 23.05 10.20 58.62 22.56 10.66 16.59 50.00 -40.23%
EY 4.34 9.80 1.71 4.43 9.38 6.03 2.00 67.37%
DY 0.00 0.00 0.00 0.00 16.22 0.00 0.00 -
P/NAPS 0.30 0.28 0.32 0.35 0.36 0.34 0.38 -14.54%

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