[SEG] QoQ Annualized Quarter Result on 31-Mar-2000 [#1]

Announcement Date
31-May-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Mar-2000 [#1]
Profit Trend
QoQ- 184.64%
YoY- 46.98%
View:
Show?
Annualized Quarter Result
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Revenue 33,439 28,917 26,364 29,456 24,021 26,505 23,510 -0.35%
PBT 6,493 9,733 8,420 14,012 4,122 6,100 4,006 -0.48%
Tax -2,027 -2,661 -1,966 -2,612 -117 -22 -6 -5.73%
NP 4,466 7,072 6,454 11,400 4,005 6,077 4,000 -0.11%
-
NP to SH 4,466 7,072 6,454 11,400 4,005 6,077 4,000 -0.11%
-
Tax Rate 31.22% 27.34% 23.35% 18.64% 2.84% 0.36% 0.15% -
Total Cost 28,973 21,845 19,910 18,056 20,016 20,428 19,510 -0.40%
-
Net Worth 34,383 35,714 33,638 36,099 33,248 35,719 0 -100.00%
Dividend
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Div 3,799 - - - - - - -100.00%
Div Payout % 85.07% - - - - - - -
Equity
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Net Worth 34,383 35,714 33,638 36,099 33,248 35,719 0 -100.00%
NOSH 18,996 18,997 19,004 19,000 18,999 18,999 18,993 -0.00%
Ratio Analysis
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
NP Margin 13.36% 24.46% 24.48% 38.70% 16.67% 22.93% 17.01% -
ROE 12.99% 19.80% 19.19% 31.58% 12.05% 17.01% 0.00% -
Per Share
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
RPS 176.03 152.22 138.72 155.03 126.43 139.50 123.78 -0.35%
EPS 23.51 37.23 33.96 60.00 21.08 31.99 21.06 -0.11%
DPS 20.00 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 1.81 1.88 1.77 1.90 1.75 1.88 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 19,000
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
RPS 2.64 2.28 2.08 2.33 1.90 2.09 1.86 -0.35%
EPS 0.35 0.56 0.51 0.90 0.32 0.48 0.32 -0.09%
DPS 0.30 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 0.0272 0.0282 0.0266 0.0285 0.0263 0.0282 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Date 26/12/00 29/09/00 30/06/00 31/03/00 - - - -
Price 0.62 0.64 0.73 1.06 0.00 0.00 0.00 -
P/RPS 0.35 0.42 0.53 0.68 0.00 0.00 0.00 -100.00%
P/EPS 2.64 1.72 2.15 1.77 0.00 0.00 0.00 -100.00%
EY 37.92 58.17 46.52 56.60 0.00 0.00 0.00 -100.00%
DY 32.26 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.34 0.34 0.41 0.56 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Date 27/02/01 22/11/00 20/07/00 31/05/00 29/02/00 25/11/99 - -
Price 0.47 0.73 0.77 0.88 1.04 0.00 0.00 -
P/RPS 0.27 0.48 0.56 0.57 0.82 0.00 0.00 -100.00%
P/EPS 2.00 1.96 2.27 1.47 4.93 0.00 0.00 -100.00%
EY 50.02 51.00 44.10 68.18 20.27 0.00 0.00 -100.00%
DY 42.55 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.26 0.39 0.44 0.46 0.59 0.00 0.00 -100.00%

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