[SEG] QoQ 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- 407.64%
YoY- 31.8%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
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 24,586 24,085 22,135 21,380 18,574 18,491 12,517 57.03%
PBT 3,828 6,186 5,158 3,812 1,453 2,323 3,823 0.08%
Tax -1,524 -2,168 -4,131 -1,487 -995 -1,029 -1,080 25.88%
NP 2,304 4,018 1,027 2,325 458 1,294 2,743 -11.00%
-
NP to SH 2,304 4,018 1,027 2,325 458 1,294 2,743 -11.00%
-
Tax Rate 39.81% 35.05% 80.09% 39.01% 68.48% 44.30% 28.25% -
Total Cost 22,282 20,067 21,108 19,055 18,116 17,197 9,774 73.47%
-
Net Worth 90,758 87,715 78,915 86,151 82,913 82,847 80,629 8.23%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - 4,742 -
Div Payout % - - - - - - 172.91% -
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 90,758 87,715 78,915 86,151 82,913 82,847 80,629 8.23%
NOSH 79,175 79,094 78,915 79,081 78,965 78,902 79,048 0.10%
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 9.37% 16.68% 4.64% 10.87% 2.47% 7.00% 21.91% -
ROE 2.54% 4.58% 1.30% 2.70% 0.55% 1.56% 3.40% -
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 31.05 30.45 28.05 27.04 23.52 23.44 15.83 56.88%
EPS 2.91 5.08 1.30 2.94 0.58 1.64 3.47 -11.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 6.00 -
NAPS 1.1463 1.109 1.00 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 1.94 1.90 1.75 1.69 1.47 1.46 0.99 56.78%
EPS 0.18 0.32 0.08 0.18 0.04 0.10 0.22 -12.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.37 -
NAPS 0.0717 0.0693 0.0623 0.0681 0.0655 0.0655 0.0637 8.22%
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 1.22 1.02 1.11 1.15 1.49 1.66 2.40 -36.38%
P/EPS 13.06 6.10 23.82 10.54 60.34 23.78 10.95 12.50%
EY 7.66 16.39 4.20 9.48 1.66 4.21 9.13 -11.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 15.79 -
P/NAPS 0.33 0.28 0.31 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 1.67 1.08 1.07 1.11 1.45 1.58 2.34 -20.18%
P/EPS 17.87 6.50 23.05 10.20 58.62 22.56 10.66 41.25%
EY 5.60 15.39 4.34 9.80 1.71 4.43 9.38 -29.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 16.22 -
P/NAPS 0.45 0.30 0.30 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