[SELOGA] QoQ TTM Result on 31-Dec-2004 [#4]

Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 21.54%
YoY- 0.5%
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 105,602 98,599 98,876 87,631 79,769 77,251 68,679 33.18%
PBT -6,648 -7,841 -6,549 -7,373 -9,325 -9,473 -10,994 -28.46%
Tax -68 -68 -68 -34 -115 -115 -115 -29.52%
NP -6,716 -7,909 -6,617 -7,407 -9,440 -9,588 -11,109 -28.48%
-
NP to SH -6,716 -7,909 -6,617 -7,407 -9,440 -9,588 -11,109 -28.48%
-
Tax Rate - - - - - - - -
Total Cost 112,318 106,508 105,493 95,038 89,209 86,839 79,788 25.57%
-
Net Worth 24,584 25,833 26,593 25,462 15,050 17,169 15,778 34.36%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 24,584 25,833 26,593 25,462 15,050 17,169 15,778 34.36%
NOSH 111,749 112,317 110,805 101,851 100,336 100,999 92,813 13.16%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin -6.36% -8.02% -6.69% -8.45% -11.83% -12.41% -16.18% -
ROE -27.32% -30.62% -24.88% -29.09% -62.72% -55.84% -70.41% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 94.50 87.79 89.23 86.04 79.50 76.49 74.00 17.68%
EPS -6.01 -7.04 -5.97 -7.27 -9.41 -9.49 -11.97 -36.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.23 0.24 0.25 0.15 0.17 0.17 18.73%
Adjusted Per Share Value based on latest NOSH - 101,851
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 86.43 80.70 80.92 71.72 65.29 63.23 56.21 33.18%
EPS -5.50 -6.47 -5.42 -6.06 -7.73 -7.85 -9.09 -28.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2012 0.2114 0.2176 0.2084 0.1232 0.1405 0.1291 34.38%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.55 0.78 1.17 1.78 1.63 2.27 2.12 -
P/RPS 0.58 0.89 1.31 2.07 2.05 2.97 2.86 -65.44%
P/EPS -9.15 -11.08 -19.59 -24.48 -17.33 -23.91 -17.71 -35.58%
EY -10.93 -9.03 -5.10 -4.09 -5.77 -4.18 -5.65 55.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 3.39 4.88 7.12 10.87 13.35 12.47 -65.71%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/11/05 29/08/05 27/05/05 24/02/05 22/11/04 10/08/04 27/04/04 -
Price 0.52 0.68 0.71 1.42 1.69 2.07 1.88 -
P/RPS 0.55 0.77 0.80 1.65 2.13 2.71 2.54 -63.90%
P/EPS -8.65 -9.66 -11.89 -19.53 -17.96 -21.81 -15.71 -32.79%
EY -11.56 -10.36 -8.41 -5.12 -5.57 -4.59 -6.37 48.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.36 2.96 2.96 5.68 11.27 12.18 11.06 -64.25%

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