[SEG] QoQ Quarter Result on 30-Sep-2000 [#3]

Announcement Date
22-Nov-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
30-Sep-2000 [#3]
Profit Trend
QoQ- 590.03%
YoY--%
View:
Show?
Quarter Result
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Revenue 11,152 14,712 5,585 8,506 5,818 7,364 4,578 -0.89%
PBT 975 3,191 -807 3,090 631 3,503 -461 -
Tax -326 -1,126 807 -1,013 -330 -653 461 -
NP 649 2,065 0 2,077 301 2,850 0 -100.00%
-
NP to SH 649 2,065 -838 2,077 301 2,850 -555 -
-
Tax Rate 33.44% 35.29% - 32.78% 52.30% 18.64% - -
Total Cost 10,503 12,647 5,585 6,429 5,517 4,514 4,578 -0.83%
-
Net Worth 84,686 72,390 34,394 35,725 33,719 36,099 33,261 -0.94%
Dividend
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Div - - 950 - 2,857 - 1,900 -
Div Payout % - - 0.00% - 949.37% - 0.00% -
Equity
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Net Worth 84,686 72,390 34,394 35,725 33,719 36,099 33,261 -0.94%
NOSH 79,146 67,704 19,002 19,002 19,050 19,000 19,006 -1.43%
Ratio Analysis
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
NP Margin 5.82% 14.04% 0.00% 24.42% 5.17% 38.70% 0.00% -
ROE 0.77% 2.85% -2.44% 5.81% 0.89% 7.89% -1.67% -
Per Share
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
RPS 14.09 21.73 29.39 44.76 30.54 38.76 24.09 0.54%
EPS 0.82 3.05 -4.41 10.93 1.58 15.00 -2.92 -
DPS 0.00 0.00 5.00 0.00 15.00 0.00 10.00 -
NAPS 1.07 1.0692 1.81 1.88 1.77 1.90 1.75 0.50%
Adjusted Per Share Value based on latest NOSH - 19,002
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
RPS 0.88 1.16 0.44 0.67 0.46 0.58 0.36 -0.90%
EPS 0.05 0.16 -0.07 0.16 0.02 0.23 -0.04 -
DPS 0.00 0.00 0.08 0.00 0.23 0.00 0.15 -
NAPS 0.0669 0.0572 0.0272 0.0282 0.0266 0.0285 0.0263 -0.94%
Price Multiplier on Financial Quarter End Date
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Date 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 - -
Price 0.35 0.37 0.62 0.64 0.73 1.06 0.00 -
P/RPS 2.48 1.70 2.11 1.43 2.39 2.73 0.00 -100.00%
P/EPS 42.68 12.13 -14.06 5.86 46.20 7.07 0.00 -100.00%
EY 2.34 8.24 -7.11 17.08 2.16 14.15 0.00 -100.00%
DY 0.00 0.00 8.06 0.00 20.55 0.00 0.00 -
P/NAPS 0.33 0.35 0.34 0.34 0.41 0.56 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Date 29/08/01 14/05/01 27/02/01 22/11/00 20/07/00 31/05/00 29/02/00 -
Price 0.41 0.37 0.47 0.73 0.77 0.88 1.04 -
P/RPS 2.91 1.70 1.60 1.63 2.52 2.27 4.32 0.40%
P/EPS 50.00 12.13 -10.66 6.68 48.73 5.87 -35.62 -
EY 2.00 8.24 -9.38 14.97 2.05 17.05 -2.81 -
DY 0.00 0.00 10.64 0.00 19.48 0.00 9.62 -
P/NAPS 0.38 0.35 0.26 0.39 0.44 0.46 0.59 0.44%

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