[SELOGA] QoQ Cumulative Quarter Result on 31-Mar-2003 [#1]

Announcement Date
27-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 94.34%
YoY- 21.34%
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 73,151 53,055 36,340 19,276 94,833 68,030 42,197 44.16%
PBT -9,743 -5,352 -3,117 -1,192 -21,633 -11,317 -4,285 72.65%
Tax -147 -32 -32 -32 10 10 4,285 -
NP -9,890 -5,384 -3,149 -1,224 -21,623 -11,307 0 -
-
NP to SH -9,890 -5,384 -3,149 -1,224 -21,623 -11,307 -4,285 74.38%
-
Tax Rate - - - - - - - -
Total Cost 83,041 58,439 39,489 20,500 116,456 79,337 42,197 56.84%
-
Net Worth 5,536 7,426 7,060 -40,053 -38,642 -28,281 21,427 -59.33%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 5,536 7,426 7,060 -40,053 -38,642 -28,281 21,427 -59.33%
NOSH 69,209 61,885 47,070 28,009 28,001 28,001 28,006 82.48%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin -13.52% -10.15% -8.67% -6.35% -22.80% -16.62% 0.00% -
ROE -178.63% -72.50% -44.60% 0.00% 0.00% 0.00% -20.00% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 105.70 85.73 77.20 68.82 338.67 242.95 150.67 -20.99%
EPS -14.29 -8.70 -6.69 -4.37 -88.29 -40.38 -15.30 -4.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.12 0.15 -1.43 -1.38 -1.01 0.7651 -77.71%
Adjusted Per Share Value based on latest NOSH - 28,009
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 59.87 43.42 29.74 15.78 77.61 55.68 34.54 44.15%
EPS -8.09 -4.41 -2.58 -1.00 -17.70 -9.25 -3.51 74.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0453 0.0608 0.0578 -0.3278 -0.3163 -0.2315 0.1754 -59.34%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 - - - -
Price 1.68 0.99 0.96 0.31 0.00 0.00 0.00 -
P/RPS 1.59 1.15 1.24 0.45 0.00 0.00 0.00 -
P/EPS -11.76 -11.38 -14.35 -7.09 0.00 0.00 0.00 -
EY -8.51 -8.79 -6.97 -14.10 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 21.00 8.25 6.40 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 25/02/04 23/12/03 25/08/03 27/05/03 02/04/03 29/11/02 30/08/02 -
Price 2.60 1.55 1.13 1.05 0.30 0.00 0.00 -
P/RPS 2.46 1.81 1.46 1.53 0.09 0.00 0.00 -
P/EPS -18.19 -17.82 -16.89 -24.03 -0.39 0.00 0.00 -
EY -5.50 -5.61 -5.92 -4.16 -257.40 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 32.50 12.92 7.53 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