[SELOGA] YoY Annual (Unaudited) Result on 31-Dec-2003 [#4]

Stock
[SELOGA] SELOGA HOLDINGS BHD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
YoY- 54.26%
Quarter Report
Latest QR
Upcoming QR
SELOGA's Result
SELOGA's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/07/99 CAGR
Revenue 103,178 112,502 87,631 73,151 94,833 81,085 98,917 -0.04%
PBT 455 -3,682 -7,351 -9,743 -21,633 -26,677 -25,917 -
Tax -534 -8 -34 -147 10 26,677 25,917 -
NP -79 -3,690 -7,385 -9,890 -21,623 0 0 -100.00%
-
NP to SH -79 -3,690 -7,385 -9,890 -21,623 -26,257 -24,907 6.40%
-
Tax Rate 117.36% - - - - - - -
Total Cost 103,257 116,192 95,016 83,041 116,456 81,085 98,917 -0.04%
-
Net Worth 27,085 25,718 24,722 5,536 -38,642 -17,188 10,354 -1.03%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/07/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/07/99 CAGR
Net Worth 27,085 25,718 24,722 5,536 -38,642 -17,188 10,354 -1.03%
NOSH 112,857 111,818 98,891 69,209 28,001 27,998 27,985 -1.49%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/07/99 CAGR
NP Margin -0.08% -3.28% -8.43% -13.52% -22.80% 0.00% 0.00% -
ROE -0.29% -14.35% -29.87% -178.63% 0.00% 0.00% -240.54% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/07/99 CAGR
RPS 91.42 100.61 88.61 105.70 338.67 289.60 353.46 1.47%
EPS -0.07 -3.30 -7.49 -14.29 -88.29 -93.78 -89.00 8.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.23 0.25 0.08 -1.38 -0.6139 0.37 0.46%
Adjusted Per Share Value based on latest NOSH - 91,070
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/07/99 CAGR
RPS 84.44 92.08 71.72 59.87 77.61 66.36 80.96 -0.04%
EPS -0.06 -3.02 -6.04 -8.09 -17.70 -21.49 -20.38 6.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2217 0.2105 0.2023 0.0453 -0.3163 -0.1407 0.0847 -1.03%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/07/99 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 - - - -
Price 0.37 0.53 1.78 1.68 0.00 0.00 0.00 -
P/RPS 0.40 0.53 2.01 1.59 0.00 0.00 0.00 -100.00%
P/EPS -528.57 -16.06 -23.84 -11.76 0.00 0.00 0.00 -100.00%
EY -0.19 -6.23 -4.20 -8.51 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 2.30 7.12 21.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/07/99 CAGR
Date 28/02/07 24/02/06 24/02/05 25/02/04 02/04/03 25/03/02 29/09/99 -
Price 0.41 0.49 1.42 2.60 0.30 0.00 0.00 -
P/RPS 0.45 0.49 1.60 2.46 0.09 0.00 0.00 -100.00%
P/EPS -585.71 -14.85 -19.02 -18.19 -0.39 0.00 0.00 -100.00%
EY -0.17 -6.73 -5.26 -5.50 -257.40 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 2.13 5.68 32.50 0.00 0.00 0.00 -100.00%

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