[SEG] QoQ Annualized Quarter 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- -28.32%
YoY- -37.34%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Annualized Quarter 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 77,926 74,130 73,964 55,909 51,685 46,814 43.48%
PBT 12,746 10,117 7,552 9,292 11,167 9,792 8,332 32.66%
Tax -7,642 -4,681 -4,048 -4,116 -3,946 -3,821 -2,904 90.27%
NP 5,104 5,436 3,504 5,176 7,221 5,970 5,428 -4.00%
-
NP to SH 5,104 5,436 3,504 5,176 7,221 5,970 5,428 -4.00%
-
Tax Rate 59.96% 46.27% 53.60% 44.30% 35.34% 39.02% 34.85% -
Total Cost 75,476 72,490 70,626 68,788 48,688 45,714 41,386 49.10%
-
Net Worth 87,987 86,242 83,239 82,847 77,858 82,172 78,698 7.69%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - 4,579 - - -
Div Payout % - - - - 63.42% - - -
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 87,987 86,242 83,239 82,847 77,858 82,172 78,698 7.69%
NOSH 79,104 79,165 79,276 78,902 76,331 75,387 73,550 4.95%
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% 6.98% 4.73% 7.00% 12.92% 11.55% 11.59% -
ROE 5.80% 6.30% 4.21% 6.25% 9.27% 7.27% 6.90% -
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 101.87 98.44 93.51 93.74 73.24 68.56 63.65 36.70%
EPS 6.45 6.87 4.42 6.56 9.46 7.92 7.38 -8.56%
DPS 0.00 0.00 0.00 0.00 6.00 0.00 0.00 -
NAPS 1.1123 1.0894 1.05 1.05 1.02 1.09 1.07 2.61%
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 6.16 5.86 5.84 4.42 4.08 3.70 43.50%
EPS 0.40 0.43 0.28 0.41 0.57 0.47 0.43 -4.69%
DPS 0.00 0.00 0.00 0.00 0.36 0.00 0.00 -
NAPS 0.0695 0.0681 0.0658 0.0655 0.0615 0.0649 0.0622 7.65%
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 0.31 0.37 0.42 0.52 0.50 0.55 -33.16%
P/EPS 4.80 4.51 7.92 5.95 4.02 4.29 4.74 0.83%
EY 20.81 22.15 12.63 16.82 24.89 23.29 21.09 -0.88%
DY 0.00 0.00 0.00 0.00 15.79 0.00 0.00 -
P/NAPS 0.28 0.28 0.33 0.37 0.37 0.31 0.33 -10.34%
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 0.30 0.36 0.39 0.51 0.54 0.64 -40.92%
P/EPS 4.65 4.37 7.69 5.64 3.91 4.67 5.56 -11.20%
EY 21.51 22.89 13.00 17.73 25.57 21.41 18.00 12.57%
DY 0.00 0.00 0.00 0.00 16.22 0.00 0.00 -
P/NAPS 0.27 0.28 0.32 0.35 0.36 0.34 0.38 -20.32%

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