[SELOGA] QoQ Quarter Result on 30-Jun-2005 [#2]

Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -2.73%
YoY- -319.8%
View:
Show?
Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 18,163 34,954 26,236 25,359 26,049 27,958 19,233 -3.74%
PBT 643 525 -894 -1,696 -1,617 -2,441 -2,087 -
Tax -103 26 0 0 -34 -34 0 -
NP 540 551 -894 -1,696 -1,651 -2,475 -2,087 -
-
NP to SH 540 551 -894 -1,696 -1,651 -2,475 -2,087 -
-
Tax Rate 16.02% -4.95% - - - - - -
Total Cost 17,623 34,403 27,130 27,055 27,700 30,433 21,320 -11.93%
-
Net Worth 25,875 25,863 24,584 25,833 26,593 25,462 15,050 43.56%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 25,875 25,863 24,584 25,833 26,593 25,462 15,050 43.56%
NOSH 112,500 112,448 111,749 112,317 110,805 101,851 100,336 7.93%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 2.97% 1.58% -3.41% -6.69% -6.34% -8.85% -10.85% -
ROE 2.09% 2.13% -3.64% -6.57% -6.21% -9.72% -13.87% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 16.14 31.08 23.48 22.58 23.51 27.45 19.17 -10.84%
EPS 0.48 0.49 -0.80 -1.51 -1.49 -2.43 -2.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.23 0.22 0.23 0.24 0.25 0.15 33.00%
Adjusted Per Share Value based on latest NOSH - 112,317
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 14.87 28.61 21.47 20.75 21.32 22.88 15.74 -3.72%
EPS 0.44 0.45 -0.73 -1.39 -1.35 -2.03 -1.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2118 0.2117 0.2012 0.2114 0.2176 0.2084 0.1232 43.55%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.46 0.53 0.55 0.78 1.17 1.78 1.63 -
P/RPS 2.85 1.71 2.34 3.45 4.98 6.48 8.50 -51.76%
P/EPS 95.83 108.16 -68.75 -51.66 -78.52 -73.25 -78.37 -
EY 1.04 0.92 -1.45 -1.94 -1.27 -1.37 -1.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 2.30 2.50 3.39 4.88 7.12 10.87 -67.68%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 11/05/06 24/02/06 30/11/05 29/08/05 27/05/05 24/02/05 22/11/04 -
Price 0.45 0.49 0.52 0.68 0.71 1.42 1.69 -
P/RPS 2.79 1.58 2.21 3.01 3.02 5.17 8.82 -53.60%
P/EPS 93.75 100.00 -65.00 -45.03 -47.65 -58.44 -81.25 -
EY 1.07 1.00 -1.54 -2.22 -2.10 -1.71 -1.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.96 2.13 2.36 2.96 2.96 5.68 11.27 -68.87%

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