[SELOGA] QoQ Annualized Quarter Result on 31-Dec-2002 [#4]

Announcement Date
02-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -43.43%
YoY- 17.65%
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 70,740 72,680 77,104 94,833 90,706 84,394 68,964 1.70%
PBT -7,136 -6,234 -4,768 -21,633 -15,089 -8,570 -6,224 9.53%
Tax -42 -64 -128 10 13 8,570 0 -
NP -7,178 -6,298 -4,896 -21,623 -15,076 0 -6,224 9.96%
-
NP to SH -7,178 -6,298 -4,896 -21,623 -15,076 -8,570 -6,224 9.96%
-
Tax Rate - - - - - - - -
Total Cost 77,918 78,978 82,000 116,456 105,782 84,394 75,188 2.40%
-
Net Worth 7,426 7,060 -40,053 -38,642 -28,281 21,427 -18,722 -
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 7,426 7,060 -40,053 -38,642 -28,281 21,427 -18,722 -
NOSH 61,885 47,070 28,009 28,001 28,001 28,006 27,985 69.65%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -10.15% -8.67% -6.35% -22.80% -16.62% 0.00% -9.02% -
ROE -96.67% -89.20% 0.00% 0.00% 0.00% -39.99% 0.00% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 114.31 154.41 275.28 338.67 323.94 301.34 246.43 -40.04%
EPS -11.60 -13.38 -17.48 -88.29 -53.84 -30.60 -22.24 -35.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.15 -1.43 -1.38 -1.01 0.7651 -0.669 -
Adjusted Per Share Value based on latest NOSH - 28,001
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 57.90 59.48 63.10 77.61 74.24 69.07 56.44 1.71%
EPS -5.88 -5.15 -4.01 -17.70 -12.34 -7.01 -5.09 10.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0608 0.0578 -0.3278 -0.3163 -0.2315 0.1754 -0.1532 -
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 - - - - -
Price 0.99 0.96 0.31 0.00 0.00 0.00 0.00 -
P/RPS 0.87 0.62 0.11 0.00 0.00 0.00 0.00 -
P/EPS -8.53 -7.17 -1.77 0.00 0.00 0.00 0.00 -
EY -11.72 -13.94 -56.39 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 8.25 6.40 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 23/12/03 25/08/03 27/05/03 02/04/03 29/11/02 30/08/02 12/06/02 -
Price 1.55 1.13 1.05 0.30 0.00 0.00 0.00 -
P/RPS 1.36 0.73 0.38 0.09 0.00 0.00 0.00 -
P/EPS -13.36 -8.45 -6.01 -0.39 0.00 0.00 0.00 -
EY -7.48 -11.84 -16.65 -257.40 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 12.92 7.53 0.00 0.00 0.00 0.00 0.00 -

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