[SELOGA] QoQ Cumulative 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- -91.24%
YoY- 17.65%
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 53,055 36,340 19,276 94,833 68,030 42,197 17,241 111.41%
PBT -5,352 -3,117 -1,192 -21,633 -11,317 -4,285 -1,556 127.69%
Tax -32 -32 -32 10 10 4,285 0 -
NP -5,384 -3,149 -1,224 -21,623 -11,307 0 -1,556 128.59%
-
NP to SH -5,384 -3,149 -1,224 -21,623 -11,307 -4,285 -1,556 128.59%
-
Tax Rate - - - - - - - -
Total Cost 58,439 39,489 20,500 116,456 79,337 42,197 18,797 112.86%
-
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 -72.50% -44.60% 0.00% 0.00% 0.00% -20.00% 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 85.73 77.20 68.82 338.67 242.95 150.67 61.61 24.61%
EPS -8.70 -6.69 -4.37 -88.29 -40.38 -15.30 -5.56 34.74%
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 43.42 29.74 15.78 77.61 55.68 34.54 14.11 111.41%
EPS -4.41 -2.58 -1.00 -17.70 -9.25 -3.51 -1.27 129.13%
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 1.15 1.24 0.45 0.00 0.00 0.00 0.00 -
P/EPS -11.38 -14.35 -7.09 0.00 0.00 0.00 0.00 -
EY -8.79 -6.97 -14.10 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 1.81 1.46 1.53 0.09 0.00 0.00 0.00 -
P/EPS -17.82 -16.89 -24.03 -0.39 0.00 0.00 0.00 -
EY -5.61 -5.92 -4.16 -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