[SEG] QoQ Annualized Quarter Result on 30-Sep-2001 [#3]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
16-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- 10.0%
YoY- -15.57%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 74,130 73,964 55,909 51,685 46,814 58,848 33,439 70.26%
PBT 7,552 9,292 11,167 9,792 8,332 12,764 6,493 10.62%
Tax -4,048 -4,116 -3,946 -3,821 -2,904 -4,504 -2,027 58.78%
NP 3,504 5,176 7,221 5,970 5,428 8,260 4,466 -14.97%
-
NP to SH 3,504 5,176 7,221 5,970 5,428 8,260 4,466 -14.97%
-
Tax Rate 53.60% 44.30% 35.34% 39.02% 34.85% 35.29% 31.22% -
Total Cost 70,626 68,788 48,688 45,714 41,386 50,588 28,973 81.42%
-
Net Worth 83,239 82,847 77,858 82,172 78,698 72,390 34,383 80.58%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - - 4,579 - - - 3,799 -
Div Payout % - - 63.42% - - - 85.07% -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 83,239 82,847 77,858 82,172 78,698 72,390 34,383 80.58%
NOSH 79,276 78,902 76,331 75,387 73,550 67,704 18,996 159.88%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 4.73% 7.00% 12.92% 11.55% 11.59% 14.04% 13.36% -
ROE 4.21% 6.25% 9.27% 7.27% 6.90% 11.41% 12.99% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 93.51 93.74 73.24 68.56 63.65 86.92 176.03 -34.48%
EPS 4.42 6.56 9.46 7.92 7.38 12.20 23.51 -67.28%
DPS 0.00 0.00 6.00 0.00 0.00 0.00 20.00 -
NAPS 1.05 1.05 1.02 1.09 1.07 1.0692 1.81 -30.51%
Adjusted Per Share Value based on latest NOSH - 79,103
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 5.86 5.84 4.42 4.08 3.70 4.65 2.64 70.41%
EPS 0.28 0.41 0.57 0.47 0.43 0.65 0.35 -13.85%
DPS 0.00 0.00 0.36 0.00 0.00 0.00 0.30 -
NAPS 0.0658 0.0655 0.0615 0.0649 0.0622 0.0572 0.0272 80.49%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 0.35 0.39 0.38 0.34 0.35 0.37 0.62 -
P/RPS 0.37 0.42 0.52 0.50 0.55 0.43 0.35 3.78%
P/EPS 7.92 5.95 4.02 4.29 4.74 3.03 2.64 108.42%
EY 12.63 16.82 24.89 23.29 21.09 32.97 37.92 -52.04%
DY 0.00 0.00 15.79 0.00 0.00 0.00 32.26 -
P/NAPS 0.33 0.37 0.37 0.31 0.33 0.35 0.34 -1.97%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/08/02 23/05/02 28/02/02 16/11/01 29/08/01 14/05/01 27/02/01 -
Price 0.34 0.37 0.37 0.37 0.41 0.37 0.47 -
P/RPS 0.36 0.39 0.51 0.54 0.64 0.43 0.27 21.20%
P/EPS 7.69 5.64 3.91 4.67 5.56 3.03 2.00 146.03%
EY 13.00 17.73 25.57 21.41 18.00 32.97 50.02 -59.37%
DY 0.00 0.00 16.22 0.00 0.00 0.00 42.55 -
P/NAPS 0.32 0.35 0.36 0.34 0.38 0.35 0.26 14.89%

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