[SELOGA] YoY Annualized Quarter Result on 31-Dec-2001 [#4]

Announcement Date
25-Mar-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- -55.64%
YoY--%
View:
Show?
Annualized Quarter Result
31/12/04 31/12/03 31/12/02 31/12/01 31/07/00 31/07/99 31/07/98 CAGR
Revenue 87,631 73,151 94,833 81,085 75,627 98,917 138,066 0.48%
PBT -7,351 -9,743 -21,633 -26,677 -5,118 -25,917 -27,072 1.40%
Tax -34 -147 10 26,677 5,118 25,917 27,072 -
NP -7,385 -9,890 -21,623 0 0 0 0 -100.00%
-
NP to SH -7,385 -9,890 -21,623 -26,257 -4,952 -24,907 -27,454 1.41%
-
Tax Rate - - - - - - - -
Total Cost 95,016 83,041 116,456 81,085 75,627 98,917 138,066 0.39%
-
Net Worth 24,722 5,536 -38,642 -17,188 4,758 10,354 35,297 0.38%
Dividend
31/12/04 31/12/03 31/12/02 31/12/01 31/07/00 31/07/99 31/07/98 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 31/12/03 31/12/02 31/12/01 31/07/00 31/07/99 31/07/98 CAGR
Net Worth 24,722 5,536 -38,642 -17,188 4,758 10,354 35,297 0.38%
NOSH 98,891 69,209 28,001 27,998 27,993 27,985 28,014 -1.33%
Ratio Analysis
31/12/04 31/12/03 31/12/02 31/12/01 31/07/00 31/07/99 31/07/98 CAGR
NP Margin -8.43% -13.52% -22.80% 0.00% 0.00% 0.00% 0.00% -
ROE -29.87% -178.63% 0.00% 0.00% -104.06% -240.54% -77.78% -
Per Share
31/12/04 31/12/03 31/12/02 31/12/01 31/07/00 31/07/99 31/07/98 CAGR
RPS 88.61 105.70 338.67 289.60 270.16 353.46 492.84 1.84%
EPS -7.49 -14.29 -88.29 -93.78 -17.69 -89.00 -98.00 2.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.25 0.08 -1.38 -0.6139 0.17 0.37 1.26 1.74%
Adjusted Per Share Value based on latest NOSH - 27,994
31/12/04 31/12/03 31/12/02 31/12/01 31/07/00 31/07/99 31/07/98 CAGR
RPS 71.72 59.87 77.61 66.36 61.90 80.96 113.00 0.48%
EPS -6.04 -8.09 -17.70 -21.49 -4.05 -20.38 -22.47 1.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2023 0.0453 -0.3163 -0.1407 0.0389 0.0847 0.2889 0.38%
Price Multiplier on Financial Quarter End Date
31/12/04 31/12/03 31/12/02 31/12/01 31/07/00 31/07/99 31/07/98 CAGR
Date 31/12/04 31/12/03 - - - - - -
Price 1.78 1.68 0.00 0.00 0.00 0.00 0.00 -
P/RPS 2.01 1.59 0.00 0.00 0.00 0.00 0.00 -100.00%
P/EPS -23.84 -11.76 0.00 0.00 0.00 0.00 0.00 -100.00%
EY -4.20 -8.51 0.00 0.00 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 7.12 21.00 0.00 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/04 31/12/03 31/12/02 31/12/01 31/07/00 31/07/99 31/07/98 CAGR
Date 24/02/05 25/02/04 02/04/03 25/03/02 29/09/00 29/09/99 - -
Price 1.42 2.60 0.30 0.00 0.00 0.00 0.00 -
P/RPS 1.60 2.46 0.09 0.00 0.00 0.00 0.00 -100.00%
P/EPS -19.02 -18.19 -0.39 0.00 0.00 0.00 0.00 -100.00%
EY -5.26 -5.50 -257.40 0.00 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 5.68 32.50 0.00 0.00 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