[SEG] QoQ 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- 291.24%
YoY- 210.51%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 18,817 25,091 24,586 24,085 22,135 21,380 18,574 0.86%
PBT 4,854 4,625 3,828 6,186 5,158 3,812 1,453 122.98%
Tax -71 -1,514 -1,524 -2,168 -4,131 -1,487 -995 -82.71%
NP 4,783 3,111 2,304 4,018 1,027 2,325 458 375.73%
-
NP to SH 4,783 3,111 2,304 4,018 1,027 2,325 458 375.73%
-
Tax Rate 1.46% 32.74% 39.81% 35.05% 80.09% 39.01% 68.48% -
Total Cost 14,034 21,980 22,282 20,067 21,108 19,055 18,116 -15.61%
-
Net Worth 97,388 91,447 90,758 87,715 78,915 86,151 82,913 11.29%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 97,388 91,447 90,758 87,715 78,915 86,151 82,913 11.29%
NOSH 80,793 79,769 79,175 79,094 78,915 79,081 78,965 1.53%
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 25.42% 12.40% 9.37% 16.68% 4.64% 10.87% 2.47% -
ROE 4.91% 3.40% 2.54% 4.58% 1.30% 2.70% 0.55% -
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 23.29 31.45 31.05 30.45 28.05 27.04 23.52 -0.65%
EPS 5.92 3.90 2.91 5.08 1.30 2.94 0.58 368.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2054 1.1464 1.1463 1.109 1.00 1.0894 1.05 9.61%
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 1.49 1.98 1.94 1.90 1.75 1.69 1.47 0.90%
EPS 0.38 0.25 0.18 0.32 0.08 0.18 0.04 346.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0769 0.0722 0.0717 0.0693 0.0623 0.0681 0.0655 11.25%
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 2.36 1.49 1.22 1.02 1.11 1.15 1.49 35.76%
P/EPS 9.29 12.05 13.06 6.10 23.82 10.54 60.34 -71.17%
EY 10.76 8.30 7.66 16.39 4.20 9.48 1.66 246.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.41 0.33 0.28 0.31 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 3.01 1.59 1.67 1.08 1.07 1.11 1.45 62.51%
P/EPS 11.82 12.82 17.87 6.50 23.05 10.20 58.62 -65.51%
EY 8.46 7.80 5.60 15.39 4.34 9.80 1.71 189.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.44 0.45 0.30 0.30 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