[SEG] YoY Cumulative Quarter Result on 31-Mar-2002 [#1]

Announcement Date
23-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -82.08%
YoY- -37.34%
View:
Show?
Cumulative Result
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Revenue 19,294 23,963 24,085 18,491 14,712 7,364 6,564 -1.13%
PBT 634 5,826 6,186 2,323 3,191 3,503 1,942 1.19%
Tax -127 -1,667 -2,168 -1,029 -1,126 -653 -3 -3.90%
NP 507 4,159 4,018 1,294 2,065 2,850 1,939 1.43%
-
NP to SH 571 4,159 4,018 1,294 2,065 2,850 1,939 1.30%
-
Tax Rate 20.03% 28.61% 35.05% 44.30% 35.29% 18.64% 0.15% -
Total Cost 18,787 19,804 20,067 17,197 12,647 4,514 4,625 -1.47%
-
Net Worth 123,987 103,453 87,715 82,847 72,390 36,099 0 -100.00%
Dividend
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Net Worth 123,987 103,453 87,715 82,847 72,390 36,099 0 -100.00%
NOSH 89,218 81,549 79,094 78,902 67,704 19,000 18,991 -1.63%
Ratio Analysis
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
NP Margin 2.63% 17.36% 16.68% 7.00% 14.04% 38.70% 29.54% -
ROE 0.46% 4.02% 4.58% 1.56% 2.85% 7.89% 0.00% -
Per Share
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 21.63 29.38 30.45 23.44 21.73 38.76 34.56 0.49%
EPS 0.64 5.10 5.08 1.64 3.05 15.00 10.21 2.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3897 1.2686 1.109 1.05 1.0692 1.90 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 78,902
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 1.52 1.89 1.90 1.46 1.16 0.58 0.52 -1.13%
EPS 0.05 0.33 0.32 0.10 0.16 0.23 0.15 1.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.098 0.0817 0.0693 0.0655 0.0572 0.0285 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 - -
Price 0.54 0.62 0.31 0.39 0.37 1.06 0.00 -
P/RPS 2.50 2.11 1.02 1.66 1.70 2.73 0.00 -100.00%
P/EPS 84.38 12.16 6.10 23.78 12.13 7.07 0.00 -100.00%
EY 1.19 8.23 16.39 4.21 8.24 14.15 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.49 0.28 0.37 0.35 0.56 0.00 -100.00%
Price Multiplier on Announcement Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date 31/05/05 27/05/04 29/05/03 23/05/02 14/05/01 31/05/00 - -
Price 0.30 0.59 0.33 0.37 0.37 0.88 0.00 -
P/RPS 1.39 2.01 1.08 1.58 1.70 2.27 0.00 -100.00%
P/EPS 46.88 11.57 6.50 22.56 12.13 5.87 0.00 -100.00%
EY 2.13 8.64 15.39 4.43 8.24 17.05 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.47 0.30 0.35 0.35 0.46 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