[SELOGA] QoQ Annualized Quarter Result on 30-Jun-2004 [#2]

Announcement Date
10-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 41.72%
YoY- 9.65%
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 104,196 87,631 79,564 80,880 59,216 73,151 70,740 29.42%
PBT -6,468 -7,351 -6,576 -5,690 -9,764 -9,743 -7,136 -6.33%
Tax -136 -34 0 0 0 -147 -42 118.71%
NP -6,604 -7,385 -6,576 -5,690 -9,764 -9,890 -7,178 -5.40%
-
NP to SH -6,604 -7,385 -6,576 -5,690 -9,764 -9,890 -7,178 -5.40%
-
Tax Rate - - - - - - - -
Total Cost 110,800 95,016 86,140 86,570 68,980 83,041 77,918 26.42%
-
Net Worth 26,593 24,722 14,678 16,450 15,778 5,536 7,426 133.88%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 26,593 24,722 14,678 16,450 15,778 5,536 7,426 133.88%
NOSH 110,805 98,891 97,857 96,768 92,813 69,209 61,885 47.39%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin -6.34% -8.43% -8.27% -7.04% -16.49% -13.52% -10.15% -
ROE -24.83% -29.87% -44.80% -34.59% -61.88% -178.63% -96.67% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 94.04 88.61 81.31 83.58 63.80 105.70 114.31 -12.19%
EPS -5.96 -7.49 -6.72 -5.88 -10.52 -14.29 -11.60 -35.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.25 0.15 0.17 0.17 0.08 0.12 58.67%
Adjusted Per Share Value based on latest NOSH - 100,999
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 85.28 71.72 65.12 66.20 48.46 59.87 57.90 29.42%
EPS -5.40 -6.04 -5.38 -4.66 -7.99 -8.09 -5.88 -5.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2176 0.2023 0.1201 0.1346 0.1291 0.0453 0.0608 133.79%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.17 1.78 1.63 2.27 2.12 1.68 0.99 -
P/RPS 1.24 2.01 2.00 2.72 3.32 1.59 0.87 26.62%
P/EPS -19.63 -23.84 -24.26 -38.61 -20.15 -11.76 -8.53 74.21%
EY -5.09 -4.20 -4.12 -2.59 -4.96 -8.51 -11.72 -42.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.88 7.12 10.87 13.35 12.47 21.00 8.25 -29.51%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 27/05/05 24/02/05 22/11/04 10/08/04 27/04/04 25/02/04 23/12/03 -
Price 0.71 1.42 1.69 2.07 1.88 2.60 1.55 -
P/RPS 0.76 1.60 2.08 2.48 2.95 2.46 1.36 -32.13%
P/EPS -11.91 -19.02 -25.15 -35.20 -17.87 -18.19 -13.36 -7.36%
EY -8.39 -5.26 -3.98 -2.84 -5.60 -5.50 -7.48 7.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.96 5.68 11.27 12.18 11.06 32.50 12.92 -62.52%

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