[SELOGA] QoQ Cumulative Quarter Result on 31-Dec-2003 [#4]

Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -83.69%
YoY- 54.26%
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 59,673 40,440 14,804 73,151 53,055 36,340 19,276 111.97%
PBT -4,932 -2,845 -2,441 -9,743 -5,352 -3,117 -1,192 157.06%
Tax 0 0 0 -147 -32 -32 -32 -
NP -4,932 -2,845 -2,441 -9,890 -5,384 -3,149 -1,224 152.57%
-
NP to SH -4,932 -2,845 -2,441 -9,890 -5,384 -3,149 -1,224 152.57%
-
Tax Rate - - - - - - - -
Total Cost 64,605 43,285 17,245 83,041 58,439 39,489 20,500 114.50%
-
Net Worth 14,678 16,450 15,778 5,536 7,426 7,060 -40,053 -
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 14,678 16,450 15,778 5,536 7,426 7,060 -40,053 -
NOSH 97,857 96,768 92,813 69,209 61,885 47,070 28,009 129.72%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin -8.27% -7.04% -16.49% -13.52% -10.15% -8.67% -6.35% -
ROE -33.60% -17.29% -15.47% -178.63% -72.50% -44.60% 0.00% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 60.98 41.79 15.95 105.70 85.73 77.20 68.82 -7.72%
EPS -5.04 -2.94 -2.63 -14.29 -8.70 -6.69 -4.37 9.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.17 0.17 0.08 0.12 0.15 -1.43 -
Adjusted Per Share Value based on latest NOSH - 91,070
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 48.84 33.10 12.12 59.87 43.42 29.74 15.78 111.94%
EPS -4.04 -2.33 -2.00 -8.09 -4.41 -2.58 -1.00 153.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1201 0.1346 0.1291 0.0453 0.0608 0.0578 -0.3278 -
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.63 2.27 2.12 1.68 0.99 0.96 0.31 -
P/RPS 2.67 5.43 13.29 1.59 1.15 1.24 0.45 226.68%
P/EPS -32.34 -77.21 -80.61 -11.76 -11.38 -14.35 -7.09 174.28%
EY -3.09 -1.30 -1.24 -8.51 -8.79 -6.97 -14.10 -63.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 10.87 13.35 12.47 21.00 8.25 6.40 0.00 -
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 22/11/04 10/08/04 27/04/04 25/02/04 23/12/03 25/08/03 27/05/03 -
Price 1.69 2.07 1.88 2.60 1.55 1.13 1.05 -
P/RPS 2.77 4.95 11.79 2.46 1.81 1.46 1.53 48.38%
P/EPS -33.53 -70.41 -71.48 -18.19 -17.82 -16.89 -24.03 24.79%
EY -2.98 -1.42 -1.40 -5.50 -5.61 -5.92 -4.16 -19.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 11.27 12.18 11.06 32.50 12.92 7.53 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