[SEG] QoQ Annualized Quarter Result on 30-Sep-2002 [#3]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
02-Jan-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 55.14%
YoY- -8.95%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 97,342 96,340 80,580 77,926 74,130 73,964 55,909 44.87%
PBT 20,028 24,744 12,746 10,117 7,552 9,292 11,167 47.77%
Tax -7,384 -8,672 -7,642 -4,681 -4,048 -4,116 -3,946 52.02%
NP 12,644 16,072 5,104 5,436 3,504 5,176 7,221 45.42%
-
NP to SH 12,644 16,072 5,104 5,436 3,504 5,176 7,221 45.42%
-
Tax Rate 36.87% 35.05% 59.96% 46.27% 53.60% 44.30% 35.34% -
Total Cost 84,698 80,268 75,476 72,490 70,626 68,788 48,688 44.79%
-
Net Worth 90,813 87,715 87,987 86,242 83,239 82,847 77,858 10.83%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - 4,579 -
Div Payout % - - - - - - 63.42% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 90,813 87,715 87,987 86,242 83,239 82,847 77,858 10.83%
NOSH 79,223 79,094 79,104 79,165 79,276 78,902 76,331 2.51%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 12.99% 16.68% 6.33% 6.98% 4.73% 7.00% 12.92% -
ROE 13.92% 18.32% 5.80% 6.30% 4.21% 6.25% 9.27% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 122.87 121.80 101.87 98.44 93.51 93.74 73.24 41.32%
EPS 15.96 20.32 6.45 6.87 4.42 6.56 9.46 41.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 6.00 -
NAPS 1.1463 1.109 1.1123 1.0894 1.05 1.05 1.02 8.11%
Adjusted Per Share Value based on latest NOSH - 79,081
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 7.69 7.61 6.37 6.16 5.86 5.84 4.42 44.80%
EPS 1.00 1.27 0.40 0.43 0.28 0.41 0.57 45.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.36 -
NAPS 0.0717 0.0693 0.0695 0.0681 0.0658 0.0655 0.0615 10.80%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.38 0.31 0.31 0.31 0.35 0.39 0.38 -
P/RPS 0.31 0.25 0.30 0.31 0.37 0.42 0.52 -29.23%
P/EPS 2.38 1.53 4.80 4.51 7.92 5.95 4.02 -29.56%
EY 42.00 65.55 20.81 22.15 12.63 16.82 24.89 41.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 15.79 -
P/NAPS 0.33 0.28 0.28 0.28 0.33 0.37 0.37 -7.36%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 26/08/03 29/05/03 28/02/03 02/01/03 28/08/02 23/05/02 28/02/02 -
Price 0.52 0.33 0.30 0.30 0.34 0.37 0.37 -
P/RPS 0.42 0.27 0.29 0.30 0.36 0.39 0.51 -12.17%
P/EPS 3.26 1.62 4.65 4.37 7.69 5.64 3.91 -11.44%
EY 30.69 61.58 21.51 22.89 13.00 17.73 25.57 12.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 16.22 -
P/NAPS 0.45 0.30 0.27 0.28 0.32 0.35 0.36 16.08%

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