[SEG] YoY Quarter Result on 31-Mar-2001 [#1]

Announcement Date
14-May-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Mar-2001 [#1]
Profit Trend
QoQ- 346.42%
YoY- -27.54%
View:
Show?
Quarter Result
31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Revenue 23,963 24,085 18,491 14,712 7,364 6,564 -1.35%
PBT 5,826 6,186 2,323 3,191 3,503 1,942 -1.14%
Tax -1,667 -2,168 -1,029 -1,126 -653 -3 -6.43%
NP 4,159 4,018 1,294 2,065 2,850 1,939 -0.79%
-
NP to SH 4,159 4,018 1,294 2,065 2,850 1,939 -0.79%
-
Tax Rate 28.61% 35.05% 44.30% 35.29% 18.64% 0.15% -
Total Cost 19,804 20,067 17,197 12,647 4,514 4,625 -1.51%
-
Net Worth 103,453 87,715 82,847 72,390 36,099 0 -100.00%
Dividend
31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Net Worth 103,453 87,715 82,847 72,390 36,099 0 -100.00%
NOSH 81,549 79,094 78,902 67,704 19,000 18,991 -1.52%
Ratio Analysis
31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
NP Margin 17.36% 16.68% 7.00% 14.04% 38.70% 29.54% -
ROE 4.02% 4.58% 1.56% 2.85% 7.89% 0.00% -
Per Share
31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 29.38 30.45 23.44 21.73 38.76 34.56 0.17%
EPS 5.10 5.08 1.64 3.05 15.00 10.21 0.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2686 1.109 1.05 1.0692 1.90 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 67,704
31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 1.89 1.90 1.46 1.16 0.58 0.52 -1.34%
EPS 0.33 0.32 0.10 0.16 0.23 0.15 -0.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0817 0.0693 0.0655 0.0572 0.0285 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 - -
Price 0.62 0.31 0.39 0.37 1.06 0.00 -
P/RPS 2.11 1.02 1.66 1.70 2.73 0.00 -100.00%
P/EPS 12.16 6.10 23.78 12.13 7.07 0.00 -100.00%
EY 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 -
P/NAPS 0.49 0.28 0.37 0.35 0.56 0.00 -100.00%
Price Multiplier on Announcement Date
31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date 27/05/04 29/05/03 23/05/02 14/05/01 31/05/00 - -
Price 0.59 0.33 0.37 0.37 0.88 0.00 -
P/RPS 2.01 1.08 1.58 1.70 2.27 0.00 -100.00%
P/EPS 11.57 6.50 22.56 12.13 5.87 0.00 -100.00%
EY 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 -
P/NAPS 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