[SELOGA] QoQ TTM Result on 30-Sep-2003 [#3]

Announcement Date
23-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 26.54%
YoY- -17.2%
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 77,251 68,679 73,151 79,858 88,976 96,868 94,833 -12.78%
PBT -9,473 -10,994 -9,745 -15,668 -20,465 -21,269 -21,633 -42.36%
Tax -115 -115 -147 -32 -22 -22 10 -
NP -9,588 -11,109 -9,892 -15,700 -20,487 -21,291 -21,623 -41.87%
-
NP to SH -9,588 -11,109 -7,444 -13,252 -18,039 -18,843 -21,623 -41.87%
-
Tax Rate - - - - - - - -
Total Cost 86,839 79,788 83,043 95,558 109,463 118,159 116,456 -17.78%
-
Net Worth 17,169 15,778 7,285 10,902 8,967 -40,053 -38,642 -
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 17,169 15,778 7,285 10,902 8,967 -40,053 -38,642 -
NOSH 100,999 92,813 91,070 90,853 59,782 28,009 28,001 135.37%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin -12.41% -16.18% -13.52% -19.66% -23.03% -21.98% -22.80% -
ROE -55.84% -70.41% -102.17% -121.55% -201.16% 0.00% 0.00% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 76.49 74.00 80.32 87.90 148.83 345.84 338.67 -62.94%
EPS -9.49 -11.97 -8.17 -14.59 -30.17 -67.27 -77.22 -75.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.17 0.08 0.12 0.15 -1.43 -1.38 -
Adjusted Per Share Value based on latest NOSH - 90,853
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 63.23 56.21 59.87 65.36 72.82 79.28 77.61 -12.77%
EPS -7.85 -9.09 -6.09 -10.85 -14.76 -15.42 -17.70 -41.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1405 0.1291 0.0596 0.0892 0.0734 -0.3278 -0.3163 -
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 - -
Price 2.27 2.12 1.68 0.99 0.96 0.31 0.00 -
P/RPS 2.97 2.86 2.09 1.13 0.65 0.09 0.00 -
P/EPS -23.91 -17.71 -20.55 -6.79 -3.18 -0.46 0.00 -
EY -4.18 -5.65 -4.87 -14.73 -31.43 -217.01 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 13.35 12.47 21.00 8.25 6.40 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 10/08/04 27/04/04 25/02/04 23/12/03 25/08/03 27/05/03 02/04/03 -
Price 2.07 1.88 2.60 1.55 1.13 1.05 0.30 -
P/RPS 2.71 2.54 3.24 1.76 0.76 0.30 0.09 869.88%
P/EPS -21.81 -15.71 -31.81 -10.63 -3.74 -1.56 -0.39 1365.97%
EY -4.59 -6.37 -3.14 -9.41 -26.70 -64.07 -257.40 -93.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 12.18 11.06 32.50 12.92 7.53 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