[SEG] YoY Cumulative 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- 132.71%
YoY- -8.95%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 57,588 65,679 73,762 58,445 38,764 21,688 19,879 -1.12%
PBT 1,270 13,202 14,639 7,588 7,344 7,300 4,575 1.37%
Tax -254 -3,843 -5,206 -3,511 -2,866 -1,996 -17 -2.83%
NP 1,016 9,359 9,433 4,077 4,478 5,304 4,558 1.60%
-
NP to SH 1,231 9,359 9,433 4,077 4,478 5,304 4,558 1.40%
-
Tax Rate 20.00% 29.11% 35.56% 46.27% 39.03% 27.34% 0.37% -
Total Cost 56,572 56,320 64,329 54,368 34,286 16,384 15,321 -1.37%
-
Net Worth 121,512 111,156 90,950 86,242 82,172 35,714 35,719 -1.29%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 121,512 111,156 90,950 86,242 82,172 35,714 35,719 -1.29%
NOSH 89,202 82,823 79,335 79,165 75,387 18,997 18,999 -1.63%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 1.76% 14.25% 12.79% 6.98% 11.55% 24.46% 22.93% -
ROE 1.01% 8.42% 10.37% 4.73% 5.45% 14.85% 12.76% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 64.56 79.30 92.97 73.83 51.42 114.16 104.63 0.51%
EPS 1.38 11.30 11.89 5.15 5.94 27.92 23.99 3.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3622 1.3421 1.1464 1.0894 1.09 1.88 1.88 0.34%
Adjusted Per Share Value based on latest NOSH - 79,081
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 4.55 5.19 5.83 4.62 3.06 1.71 1.57 -1.12%
EPS 0.10 0.74 0.75 0.32 0.35 0.42 0.36 1.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.096 0.0878 0.0719 0.0681 0.0649 0.0282 0.0282 -1.29%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 0.27 0.65 0.47 0.31 0.34 0.64 0.00 -
P/RPS 0.42 0.82 0.51 0.42 0.66 0.56 0.00 -100.00%
P/EPS 19.57 5.75 3.95 6.02 5.72 2.29 0.00 -100.00%
EY 5.11 17.38 25.30 16.61 17.47 43.63 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.48 0.41 0.28 0.31 0.34 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 29/11/05 25/11/04 19/12/03 02/01/03 16/11/01 22/11/00 25/11/99 -
Price 0.21 0.65 0.50 0.30 0.37 0.73 0.00 -
P/RPS 0.33 0.82 0.54 0.41 0.72 0.64 0.00 -100.00%
P/EPS 15.22 5.75 4.21 5.83 6.23 2.61 0.00 -100.00%
EY 6.57 17.38 23.78 17.17 16.05 38.25 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.48 0.44 0.28 0.34 0.39 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