[SEG] QoQ TTM 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- -10.68%
YoY- 78.92%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
TTM 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 67,581 63,134 55,712 51,933 48,382 39,955 59.42%
PBT 12,746 11,411 10,777 10,299 11,167 6,537 6,449 57.29%
Tax -7,642 -4,591 -4,518 -3,849 -3,946 -2,059 -1,658 176.18%
NP 5,104 6,820 6,259 6,450 7,221 4,478 4,791 4.29%
-
NP to SH 5,104 6,820 6,259 6,450 7,221 3,640 3,953 18.51%
-
Tax Rate 59.96% 40.23% 41.92% 37.37% 35.34% 31.50% 25.71% -
Total Cost 75,476 60,761 56,875 49,262 44,712 43,904 35,164 66.16%
-
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 - - - - - 950 950 -
Div Payout % - - - - - 26.10% 24.04% -
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 6.33% 10.09% 9.91% 11.58% 13.90% 9.26% 11.99% -
ROE 6.47% 7.92% 7.55% 7.79% 8.96% 4.22% 4.67% -
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 102.11 85.46 79.95 70.61 65.70 61.16 50.48 59.73%
EPS 6.47 8.62 7.93 8.17 9.13 4.60 4.99 18.84%
DPS 0.00 0.00 0.00 0.00 0.00 1.20 1.20 -
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 6.37 5.34 4.99 4.40 4.10 3.82 3.16 59.37%
EPS 0.40 0.54 0.49 0.51 0.57 0.29 0.31 18.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.08 0.08 -
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 0.30 0.36 0.44 0.55 0.58 0.56 0.69 -42.52%
P/EPS 4.79 3.59 4.42 4.77 4.16 7.39 7.01 -22.36%
EY 20.86 27.82 22.65 20.96 24.04 13.53 14.27 28.71%
DY 0.00 0.00 0.00 0.00 0.00 3.53 3.43 -
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 0.29 0.35 0.43 0.52 0.56 0.60 0.81 -49.48%
P/EPS 4.64 3.48 4.29 4.53 4.05 8.04 8.21 -31.57%
EY 21.56 28.75 23.31 22.09 24.69 12.44 12.18 46.17%
DY 0.00 0.00 0.00 0.00 0.00 3.25 2.93 -
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