[SELOGA] QoQ Cumulative 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- -16.55%
YoY- 9.65%
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 26,049 87,631 59,673 40,440 14,804 73,151 53,055 -37.73%
PBT -1,617 -7,351 -4,932 -2,845 -2,441 -9,743 -5,352 -54.94%
Tax -34 -34 0 0 0 -147 -32 4.12%
NP -1,651 -7,385 -4,932 -2,845 -2,441 -9,890 -5,384 -54.49%
-
NP to SH -1,651 -7,385 -4,932 -2,845 -2,441 -9,890 -5,384 -54.49%
-
Tax Rate - - - - - - - -
Total Cost 27,700 95,016 64,605 43,285 17,245 83,041 58,439 -39.17%
-
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 -6.21% -29.87% -33.60% -17.29% -15.47% -178.63% -72.50% -
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 23.51 88.61 60.98 41.79 15.95 105.70 85.73 -57.75%
EPS -1.49 -7.49 -5.04 -2.94 -2.63 -14.29 -8.70 -69.12%
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 21.32 71.72 48.84 33.10 12.12 59.87 43.42 -37.73%
EPS -1.35 -6.04 -4.04 -2.33 -2.00 -8.09 -4.41 -54.54%
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 4.98 2.01 2.67 5.43 13.29 1.59 1.15 165.44%
P/EPS -78.52 -23.84 -32.34 -77.21 -80.61 -11.76 -11.38 262.00%
EY -1.27 -4.20 -3.09 -1.30 -1.24 -8.51 -8.79 -72.43%
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 3.02 1.60 2.77 4.95 11.79 2.46 1.81 40.63%
P/EPS -47.65 -19.02 -33.53 -70.41 -71.48 -18.19 -17.82 92.53%
EY -2.10 -5.26 -2.98 -1.42 -1.40 -5.50 -5.61 -48.02%
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