[SEG] YoY Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -6.11%
YoY- -29.32%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 75,118 86,263 92,571 80,580 55,909 33,439 24,021 -1.20%
PBT 1,000 11,994 19,679 12,746 11,167 6,493 4,122 1.51%
Tax -1,048 -2,673 -5,306 -7,642 -3,946 -2,027 -117 -2.30%
NP -48 9,321 14,373 5,104 7,221 4,466 4,005 -
-
NP to SH 236 9,321 14,373 5,104 7,221 4,466 4,005 3.05%
-
Tax Rate 104.80% 22.29% 26.96% 59.96% 35.34% 31.22% 2.84% -
Total Cost 75,166 76,942 78,198 75,476 48,688 28,973 20,016 -1.39%
-
Net Worth 150,291 148,517 96,125 87,987 77,858 34,383 33,248 -1.59%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 1,746 - 6,374 - 4,579 3,799 - -100.00%
Div Payout % 739.90% - 44.35% - 63.42% 85.07% - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 150,291 148,517 96,125 87,987 77,858 34,383 33,248 -1.59%
NOSH 87,307 84,079 79,686 79,104 76,331 18,996 18,999 -1.60%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin -0.06% 10.81% 15.53% 6.33% 12.92% 13.36% 16.67% -
ROE 0.16% 6.28% 14.95% 5.80% 9.27% 12.99% 12.05% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 86.04 102.60 116.17 101.87 73.24 176.03 126.43 0.41%
EPS 0.27 11.08 18.04 6.45 9.46 23.51 21.08 4.74%
DPS 2.00 0.00 8.00 0.00 6.00 20.00 0.00 -100.00%
NAPS 1.7214 1.7664 1.2063 1.1123 1.02 1.81 1.75 0.01%
Adjusted Per Share Value based on latest NOSH - 78,915
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 5.93 6.82 7.31 6.37 4.42 2.64 1.90 -1.20%
EPS 0.02 0.74 1.14 0.40 0.57 0.35 0.32 2.99%
DPS 0.14 0.00 0.50 0.00 0.36 0.30 0.00 -100.00%
NAPS 0.1187 0.1173 0.0759 0.0695 0.0615 0.0272 0.0263 -1.58%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.20 0.70 0.55 0.31 0.38 0.62 0.00 -
P/RPS 0.23 0.68 0.47 0.30 0.52 0.35 0.00 -100.00%
P/EPS 73.99 6.31 3.05 4.80 4.02 2.64 0.00 -100.00%
EY 1.35 15.84 32.79 20.81 24.89 37.92 0.00 -100.00%
DY 10.00 0.00 14.55 0.00 15.79 32.26 0.00 -100.00%
P/NAPS 0.12 0.40 0.46 0.28 0.37 0.34 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 01/03/06 05/04/05 23/03/04 28/02/03 28/02/02 27/02/01 29/02/00 -
Price 0.20 0.52 0.70 0.30 0.37 0.47 1.04 -
P/RPS 0.23 0.51 0.60 0.29 0.51 0.27 0.82 1.36%
P/EPS 73.99 4.69 3.88 4.65 3.91 2.00 4.93 -2.83%
EY 1.35 21.32 25.77 21.51 25.57 50.02 20.27 2.92%
DY 10.00 0.00 11.43 0.00 16.22 42.55 0.00 -100.00%
P/NAPS 0.12 0.29 0.58 0.27 0.36 0.26 0.59 1.70%

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