[SELOGA] QoQ Annualized Quarter Result on 31-Dec-2004 [#4]

Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -12.3%
YoY- 25.33%
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 103,525 102,816 104,196 87,631 79,564 80,880 59,216 45.07%
PBT -5,609 -6,626 -6,468 -7,351 -6,576 -5,690 -9,764 -30.87%
Tax -45 -68 -136 -34 0 0 0 -
NP -5,654 -6,694 -6,604 -7,385 -6,576 -5,690 -9,764 -30.50%
-
NP to SH -5,654 -6,694 -6,604 -7,385 -6,576 -5,690 -9,764 -30.50%
-
Tax Rate - - - - - - - -
Total Cost 109,179 109,510 110,800 95,016 86,140 86,570 68,980 35.77%
-
Net Worth 24,553 25,575 26,593 24,722 14,678 16,450 15,778 34.25%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 24,553 25,575 26,593 24,722 14,678 16,450 15,778 34.25%
NOSH 111,605 111,196 110,805 98,891 97,857 96,768 92,813 13.06%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin -5.46% -6.51% -6.34% -8.43% -8.27% -7.04% -16.49% -
ROE -23.03% -26.17% -24.83% -29.87% -44.80% -34.59% -61.88% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 92.76 92.46 94.04 88.61 81.31 83.58 63.80 28.31%
EPS -5.07 -6.02 -5.96 -7.49 -6.72 -5.88 -10.52 -38.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.23 0.24 0.25 0.15 0.17 0.17 18.73%
Adjusted Per Share Value based on latest NOSH - 101,851
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 84.73 84.15 85.28 71.72 65.12 66.20 48.46 45.08%
EPS -4.63 -5.48 -5.40 -6.04 -5.38 -4.66 -7.99 -30.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.201 0.2093 0.2176 0.2023 0.1201 0.1346 0.1291 34.29%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.55 0.78 1.17 1.78 1.63 2.27 2.12 -
P/RPS 0.59 0.84 1.24 2.01 2.00 2.72 3.32 -68.35%
P/EPS -10.86 -12.96 -19.63 -23.84 -24.26 -38.61 -20.15 -33.74%
EY -9.21 -7.72 -5.09 -4.20 -4.12 -2.59 -4.96 51.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 3.39 4.88 7.12 10.87 13.35 12.47 -65.71%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/11/05 29/08/05 27/05/05 24/02/05 22/11/04 10/08/04 27/04/04 -
Price 0.52 0.68 0.71 1.42 1.69 2.07 1.88 -
P/RPS 0.56 0.74 0.76 1.60 2.08 2.48 2.95 -66.93%
P/EPS -10.26 -11.30 -11.91 -19.02 -25.15 -35.20 -17.87 -30.89%
EY -9.74 -8.85 -8.39 -5.26 -3.98 -2.84 -5.60 44.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.36 2.96 2.96 5.68 11.27 12.18 11.06 -64.25%

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