[SEG] YoY TTM 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- -25.16%
YoY- -29.32%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
TTM Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 75,118 86,263 92,579 80,580 51,933 27,273 24,234 -1.19%
PBT 1,000 11,994 19,493 12,746 11,167 6,417 4,076 1.50%
Tax -1,048 -2,673 -5,277 -7,642 -3,946 -1,189 445 -
NP -48 9,321 14,216 5,104 7,221 5,228 4,521 -
-
NP to SH 236 9,321 14,216 5,104 7,221 4,390 3,966 3.04%
-
Tax Rate 104.80% 22.29% 27.07% 59.96% 35.34% 18.53% -10.92% -
Total Cost 75,166 76,942 78,363 75,476 44,712 22,045 19,713 -1.41%
-
Net Worth 153,665 117,785 97,388 78,915 80,629 34,394 33,452 -1.60%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 1,776 - - - - 950 1,900 0.07%
Div Payout % 752.96% - - - - 21.64% 47.92% -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 153,665 117,785 97,388 78,915 80,629 34,394 33,452 -1.60%
NOSH 88,849 85,999 80,793 78,915 79,048 19,002 19,006 -1.62%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin -0.06% 10.81% 15.36% 6.33% 13.90% 19.17% 18.66% -
ROE 0.15% 7.91% 14.60% 6.47% 8.96% 12.76% 11.86% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 84.55 100.31 114.59 102.11 65.70 143.52 127.50 0.43%
EPS 0.27 10.84 17.60 6.47 9.13 23.10 20.87 4.73%
DPS 2.00 0.00 0.00 0.00 0.00 5.00 10.00 1.72%
NAPS 1.7295 1.3696 1.2054 1.00 1.02 1.81 1.76 0.01%
Adjusted Per Share Value based on latest NOSH - 78,915
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 5.93 6.82 7.31 6.37 4.10 2.15 1.91 -1.19%
EPS 0.02 0.74 1.12 0.40 0.57 0.35 0.31 2.95%
DPS 0.14 0.00 0.00 0.00 0.00 0.08 0.15 0.07%
NAPS 0.1214 0.0931 0.0769 0.0623 0.0637 0.0272 0.0264 -1.60%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.20 0.70 0.55 0.31 0.38 0.62 0.00 -
P/RPS 0.24 0.70 0.48 0.30 0.58 0.43 0.00 -100.00%
P/EPS 75.30 6.46 3.13 4.79 4.16 2.68 0.00 -100.00%
EY 1.33 15.48 31.99 20.86 24.04 37.26 0.00 -100.00%
DY 10.00 0.00 0.00 0.00 0.00 8.06 0.00 -100.00%
P/NAPS 0.12 0.51 0.46 0.31 0.37 0.34 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 01/03/06 05/04/05 23/03/04 28/02/03 28/02/02 27/02/01 - -
Price 0.20 0.52 0.70 0.30 0.37 0.47 0.00 -
P/RPS 0.24 0.52 0.61 0.29 0.56 0.33 0.00 -100.00%
P/EPS 75.30 4.80 3.98 4.64 4.05 2.03 0.00 -100.00%
EY 1.33 20.84 25.14 21.56 24.69 49.15 0.00 -100.00%
DY 10.00 0.00 0.00 0.00 0.00 10.64 0.00 -100.00%
P/NAPS 0.12 0.38 0.58 0.30 0.36 0.26 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