[SEG] YoY TTM Result on 30-Sep-2001 [#3]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
16-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- -7.92%
YoY- -22.11%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
TTM Result
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 84,496 95,897 67,581 48,382 26,266 23,794 -1.32%
PBT 18,056 19,797 11,411 6,537 6,763 3,707 -1.65%
Tax -3,914 -9,337 -4,591 -2,059 -1,535 814 -
NP 14,142 10,460 6,820 4,478 5,228 4,521 -1.19%
-
NP to SH 14,142 10,460 6,820 3,640 4,673 2,700 -1.72%
-
Tax Rate 21.68% 47.16% 40.23% 31.50% 22.70% -21.96% -
Total Cost 70,354 85,437 60,761 43,904 21,038 19,273 -1.35%
-
Net Worth 113,688 91,447 86,151 86,222 35,725 35,715 -1.21%
Dividend
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - 950 4,758 1,900 -
Div Payout % - - - 26.10% 101.82% 70.40% -
Equity
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 113,688 91,447 86,151 86,222 35,725 35,715 -1.21%
NOSH 84,709 79,769 79,081 79,103 19,002 18,997 -1.56%
Ratio Analysis
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 16.74% 10.91% 10.09% 9.26% 19.90% 19.00% -
ROE 12.44% 11.44% 7.92% 4.22% 13.08% 7.56% -
Per Share
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 99.75 120.22 85.46 61.16 138.22 125.25 0.23%
EPS 16.69 13.11 8.62 4.60 24.59 14.21 -0.16%
DPS 0.00 0.00 0.00 1.20 25.00 10.00 -
NAPS 1.3421 1.1464 1.0894 1.09 1.88 1.88 0.35%
Adjusted Per Share Value based on latest NOSH - 79,103
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 6.68 7.58 5.34 3.82 2.08 1.88 -1.32%
EPS 1.12 0.83 0.54 0.29 0.37 0.21 -1.74%
DPS 0.00 0.00 0.00 0.08 0.38 0.15 -
NAPS 0.0898 0.0722 0.0681 0.0681 0.0282 0.0282 -1.21%
Price Multiplier on Financial Quarter End Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 0.65 0.47 0.31 0.34 0.64 0.00 -
P/RPS 0.65 0.39 0.36 0.56 0.46 0.00 -100.00%
P/EPS 3.89 3.58 3.59 7.39 2.60 0.00 -100.00%
EY 25.68 27.90 27.82 13.53 38.42 0.00 -100.00%
DY 0.00 0.00 0.00 3.53 39.06 0.00 -
P/NAPS 0.48 0.41 0.28 0.31 0.34 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 25/11/04 19/12/03 02/01/03 16/11/01 22/11/00 - -
Price 0.65 0.50 0.30 0.37 0.73 0.00 -
P/RPS 0.65 0.42 0.35 0.60 0.53 0.00 -100.00%
P/EPS 3.89 3.81 3.48 8.04 2.97 0.00 -100.00%
EY 25.68 26.23 28.75 12.44 33.69 0.00 -100.00%
DY 0.00 0.00 0.00 3.25 34.25 0.00 -
P/NAPS 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