[SELOGA] QoQ Cumulative Quarter Result on 30-Jun-2003 [#2]

Announcement Date
25-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -157.27%
YoY- 26.51%
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 14,804 73,151 53,055 36,340 19,276 94,833 68,030 -63.78%
PBT -2,441 -9,743 -5,352 -3,117 -1,192 -21,633 -11,317 -64.00%
Tax 0 -147 -32 -32 -32 10 10 -
NP -2,441 -9,890 -5,384 -3,149 -1,224 -21,623 -11,307 -63.97%
-
NP to SH -2,441 -9,890 -5,384 -3,149 -1,224 -21,623 -11,307 -63.97%
-
Tax Rate - - - - - - - -
Total Cost 17,245 83,041 58,439 39,489 20,500 116,456 79,337 -63.81%
-
Net Worth 15,778 5,536 7,426 7,060 -40,053 -38,642 -28,281 -
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 15,778 5,536 7,426 7,060 -40,053 -38,642 -28,281 -
NOSH 92,813 69,209 61,885 47,070 28,009 28,001 28,001 122.14%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin -16.49% -13.52% -10.15% -8.67% -6.35% -22.80% -16.62% -
ROE -15.47% -178.63% -72.50% -44.60% 0.00% 0.00% 0.00% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 15.95 105.70 85.73 77.20 68.82 338.67 242.95 -83.69%
EPS -2.63 -14.29 -8.70 -6.69 -4.37 -88.29 -40.38 -83.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.08 0.12 0.15 -1.43 -1.38 -1.01 -
Adjusted Per Share Value based on latest NOSH - 59,782
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 12.12 59.87 43.42 29.74 15.78 77.61 55.68 -63.78%
EPS -2.00 -8.09 -4.41 -2.58 -1.00 -17.70 -9.25 -63.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1291 0.0453 0.0608 0.0578 -0.3278 -0.3163 -0.2315 -
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 - - -
Price 2.12 1.68 0.99 0.96 0.31 0.00 0.00 -
P/RPS 13.29 1.59 1.15 1.24 0.45 0.00 0.00 -
P/EPS -80.61 -11.76 -11.38 -14.35 -7.09 0.00 0.00 -
EY -1.24 -8.51 -8.79 -6.97 -14.10 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 12.47 21.00 8.25 6.40 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 27/04/04 25/02/04 23/12/03 25/08/03 27/05/03 02/04/03 29/11/02 -
Price 1.88 2.60 1.55 1.13 1.05 0.30 0.00 -
P/RPS 11.79 2.46 1.81 1.46 1.53 0.09 0.00 -
P/EPS -71.48 -18.19 -17.82 -16.89 -24.03 -0.39 0.00 -
EY -1.40 -5.50 -5.61 -5.92 -4.16 -257.40 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 11.06 32.50 12.92 7.53 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