[SEG] QoQ Quarter Result on 31-Dec-2002 [#4]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -55.83%
YoY- -62.56%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 25,091 24,586 24,085 22,135 21,380 18,574 18,491 22.54%
PBT 4,625 3,828 6,186 5,158 3,812 1,453 2,323 58.19%
Tax -1,514 -1,524 -2,168 -4,131 -1,487 -995 -1,029 29.33%
NP 3,111 2,304 4,018 1,027 2,325 458 1,294 79.36%
-
NP to SH 3,111 2,304 4,018 1,027 2,325 458 1,294 79.36%
-
Tax Rate 32.74% 39.81% 35.05% 80.09% 39.01% 68.48% 44.30% -
Total Cost 21,980 22,282 20,067 21,108 19,055 18,116 17,197 17.75%
-
Net Worth 91,447 90,758 87,715 78,915 86,151 82,913 82,847 6.79%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 91,447 90,758 87,715 78,915 86,151 82,913 82,847 6.79%
NOSH 79,769 79,175 79,094 78,915 79,081 78,965 78,902 0.73%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 12.40% 9.37% 16.68% 4.64% 10.87% 2.47% 7.00% -
ROE 3.40% 2.54% 4.58% 1.30% 2.70% 0.55% 1.56% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 31.45 31.05 30.45 28.05 27.04 23.52 23.44 21.62%
EPS 3.90 2.91 5.08 1.30 2.94 0.58 1.64 78.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1464 1.1463 1.109 1.00 1.0894 1.05 1.05 6.02%
Adjusted Per Share Value based on latest NOSH - 78,915
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 1.98 1.94 1.90 1.75 1.69 1.47 1.46 22.49%
EPS 0.25 0.18 0.32 0.08 0.18 0.04 0.10 84.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0722 0.0717 0.0693 0.0623 0.0681 0.0655 0.0655 6.70%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.47 0.38 0.31 0.31 0.31 0.35 0.39 -
P/RPS 1.49 1.22 1.02 1.11 1.15 1.49 1.66 -6.94%
P/EPS 12.05 13.06 6.10 23.82 10.54 60.34 23.78 -36.41%
EY 8.30 7.66 16.39 4.20 9.48 1.66 4.21 57.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.33 0.28 0.31 0.28 0.33 0.37 7.07%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 19/12/03 26/08/03 29/05/03 28/02/03 02/01/03 28/08/02 23/05/02 -
Price 0.50 0.52 0.33 0.30 0.30 0.34 0.37 -
P/RPS 1.59 1.67 1.08 1.07 1.11 1.45 1.58 0.42%
P/EPS 12.82 17.87 6.50 23.05 10.20 58.62 22.56 -31.36%
EY 7.80 5.60 15.39 4.34 9.80 1.71 4.43 45.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.45 0.30 0.30 0.28 0.32 0.35 16.46%

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