[SELOGA] YoY Annualized Quarter 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- -12.3%
YoY- 25.33%
View:
Show?
Annualized Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/07/01 CAGR
Revenue 89,032 103,178 112,502 87,631 73,151 94,833 58,685 6.70%
PBT -3,490 455 -3,682 -7,351 -9,743 -21,633 -17,175 -21.97%
Tax -703 -534 -8 -34 -147 10 17,175 -
NP -4,193 -79 -3,690 -7,385 -9,890 -21,623 0 -
-
NP to SH -4,193 -79 -3,690 -7,385 -9,890 -21,623 -17,175 -19.71%
-
Tax Rate - 117.36% - - - - - -
Total Cost 93,225 103,257 116,192 95,016 83,041 116,456 58,685 7.47%
-
Net Worth 27,914 27,085 25,718 24,722 5,536 -38,642 -12,319 -
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/07/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/07/01 CAGR
Net Worth 27,914 27,085 25,718 24,722 5,536 -38,642 -12,319 -
NOSH 116,309 112,857 111,818 98,891 69,209 28,001 27,999 24.82%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/07/01 CAGR
NP Margin -4.71% -0.08% -3.28% -8.43% -13.52% -22.80% 0.00% -
ROE -15.02% -0.29% -14.35% -29.87% -178.63% 0.00% 0.00% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/07/01 CAGR
RPS 76.55 91.42 100.61 88.61 105.70 338.67 209.59 -14.51%
EPS -3.61 -0.07 -3.30 -7.49 -14.29 -88.29 -61.34 -35.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.24 0.23 0.25 0.08 -1.38 -0.44 -
Adjusted Per Share Value based on latest NOSH - 101,851
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/07/01 CAGR
RPS 72.87 84.44 92.08 71.72 59.87 77.61 48.03 6.70%
EPS -3.43 -0.06 -3.02 -6.04 -8.09 -17.70 -14.06 -19.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2285 0.2217 0.2105 0.2023 0.0453 -0.3163 -0.1008 -
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/07/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 - - -
Price 0.17 0.37 0.53 1.78 1.68 0.00 0.00 -
P/RPS 0.22 0.40 0.53 2.01 1.59 0.00 0.00 -
P/EPS -4.72 -528.57 -16.06 -23.84 -11.76 0.00 0.00 -
EY -21.21 -0.19 -6.23 -4.20 -8.51 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 1.54 2.30 7.12 21.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/07/01 CAGR
Date 26/02/08 28/02/07 24/02/06 24/02/05 25/02/04 02/04/03 28/09/01 -
Price 0.17 0.41 0.49 1.42 2.60 0.30 0.00 -
P/RPS 0.22 0.45 0.49 1.60 2.46 0.09 0.00 -
P/EPS -4.72 -585.71 -14.85 -19.02 -18.19 -0.39 0.00 -
EY -21.21 -0.17 -6.73 -5.26 -5.50 -257.40 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 1.71 2.13 5.68 32.50 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