[SELOGA] QoQ TTM Result on 31-Mar-2004 [#1]

Announcement Date
27-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -49.23%
YoY- 41.04%
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 87,631 79,769 77,251 68,679 73,151 79,858 88,976 -1.00%
PBT -7,373 -9,325 -9,473 -10,994 -9,745 -15,668 -20,465 -49.21%
Tax -34 -115 -115 -115 -147 -32 -22 33.49%
NP -7,407 -9,440 -9,588 -11,109 -9,892 -15,700 -20,487 -49.09%
-
NP to SH -7,407 -9,440 -9,588 -11,109 -7,444 -13,252 -18,039 -44.60%
-
Tax Rate - - - - - - - -
Total Cost 95,038 89,209 86,839 79,788 83,043 95,558 109,463 -8.95%
-
Net Worth 25,462 15,050 17,169 15,778 7,285 10,902 8,967 99.88%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 25,462 15,050 17,169 15,778 7,285 10,902 8,967 99.88%
NOSH 101,851 100,336 100,999 92,813 91,070 90,853 59,782 42.41%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin -8.45% -11.83% -12.41% -16.18% -13.52% -19.66% -23.03% -
ROE -29.09% -62.72% -55.84% -70.41% -102.17% -121.55% -201.16% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 86.04 79.50 76.49 74.00 80.32 87.90 148.83 -30.48%
EPS -7.27 -9.41 -9.49 -11.97 -8.17 -14.59 -30.17 -61.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.25 0.15 0.17 0.17 0.08 0.12 0.15 40.35%
Adjusted Per Share Value based on latest NOSH - 92,813
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 71.72 65.29 63.23 56.21 59.87 65.36 72.82 -1.00%
EPS -6.06 -7.73 -7.85 -9.09 -6.09 -10.85 -14.76 -44.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2084 0.1232 0.1405 0.1291 0.0596 0.0892 0.0734 99.87%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.78 1.63 2.27 2.12 1.68 0.99 0.96 -
P/RPS 2.07 2.05 2.97 2.86 2.09 1.13 0.65 115.69%
P/EPS -24.48 -17.33 -23.91 -17.71 -20.55 -6.79 -3.18 287.46%
EY -4.09 -5.77 -4.18 -5.65 -4.87 -14.73 -31.43 -74.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.12 10.87 13.35 12.47 21.00 8.25 6.40 7.33%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 24/02/05 22/11/04 10/08/04 27/04/04 25/02/04 23/12/03 25/08/03 -
Price 1.42 1.69 2.07 1.88 2.60 1.55 1.13 -
P/RPS 1.65 2.13 2.71 2.54 3.24 1.76 0.76 67.27%
P/EPS -19.53 -17.96 -21.81 -15.71 -31.81 -10.63 -3.74 199.48%
EY -5.12 -5.57 -4.59 -6.37 -3.14 -9.41 -26.70 -66.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.68 11.27 12.18 11.06 32.50 12.92 7.53 -17.06%

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