[SELOGA] QoQ Annualized Quarter Result on 30-Jun-2005 [#2]

Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -1.36%
YoY- -17.64%
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 72,652 112,502 103,525 102,816 104,196 87,631 79,564 -5.88%
PBT 2,572 -3,682 -5,609 -6,626 -6,468 -7,351 -6,576 -
Tax -412 -8 -45 -68 -136 -34 0 -
NP 2,160 -3,690 -5,654 -6,694 -6,604 -7,385 -6,576 -
-
NP to SH 2,160 -3,690 -5,654 -6,694 -6,604 -7,385 -6,576 -
-
Tax Rate 16.02% - - - - - - -
Total Cost 70,492 116,192 109,179 109,510 110,800 95,016 86,140 -12.52%
-
Net Worth 25,875 25,718 24,553 25,575 26,593 24,722 14,678 45.97%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 25,875 25,718 24,553 25,575 26,593 24,722 14,678 45.97%
NOSH 112,500 111,818 111,605 111,196 110,805 98,891 97,857 9.75%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 2.97% -3.28% -5.46% -6.51% -6.34% -8.43% -8.27% -
ROE 8.35% -14.35% -23.03% -26.17% -24.83% -29.87% -44.80% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 64.58 100.61 92.76 92.46 94.04 88.61 81.31 -14.24%
EPS 1.92 -3.30 -5.07 -6.02 -5.96 -7.49 -6.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.23 0.22 0.23 0.24 0.25 0.15 33.00%
Adjusted Per Share Value based on latest NOSH - 112,317
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 59.46 92.08 84.73 84.15 85.28 71.72 65.12 -5.88%
EPS 1.77 -3.02 -4.63 -5.48 -5.40 -6.04 -5.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2118 0.2105 0.201 0.2093 0.2176 0.2023 0.1201 46.01%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.46 0.53 0.55 0.78 1.17 1.78 1.63 -
P/RPS 0.71 0.53 0.59 0.84 1.24 2.01 2.00 -49.89%
P/EPS 23.96 -16.06 -10.86 -12.96 -19.63 -23.84 -24.26 -
EY 4.17 -6.23 -9.21 -7.72 -5.09 -4.20 -4.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 2.30 2.50 3.39 4.88 7.12 10.87 -67.68%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 11/05/06 24/02/06 30/11/05 29/08/05 27/05/05 24/02/05 22/11/04 -
Price 0.45 0.49 0.52 0.68 0.71 1.42 1.69 -
P/RPS 0.70 0.49 0.56 0.74 0.76 1.60 2.08 -51.64%
P/EPS 23.44 -14.85 -10.26 -11.30 -11.91 -19.02 -25.15 -
EY 4.27 -6.73 -9.74 -8.85 -8.39 -5.26 -3.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.96 2.13 2.36 2.96 2.96 5.68 11.27 -68.87%

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