[SELOGA] YoY Cumulative Quarter Result on 30-Jun-2002 [#2]

Announcement Date
30-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- -175.39%
YoY--%
View:
Show?
Cumulative Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 31/01/01 31/01/00 CAGR
Revenue 51,408 40,440 36,340 42,197 0 30,264 25,959 13.44%
PBT -3,313 -2,845 -3,117 -4,285 0 -4,693 -1,076 23.07%
Tax -34 0 -32 4,285 0 4,693 1,076 -
NP -3,347 -2,845 -3,149 0 0 0 0 -
-
NP to SH -3,347 -2,845 -3,149 -4,285 0 -4,694 -1,015 24.64%
-
Tax Rate - - - - - - - -
Total Cost 54,755 43,285 39,489 42,197 0 30,264 25,959 14.77%
-
Net Worth 25,575 16,450 7,060 21,427 0 53 8,634 22.19%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 31/01/01 31/01/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 31/01/01 31/01/00 CAGR
Net Worth 25,575 16,450 7,060 21,427 0 53 8,634 22.19%
NOSH 111,196 96,768 47,070 28,006 28,000 28,007 27,961 29.02%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 31/01/01 31/01/00 CAGR
NP Margin -6.51% -7.04% -8.67% 0.00% 0.00% 0.00% 0.00% -
ROE -13.09% -17.29% -44.60% -20.00% 0.00% -8,821.15% -11.76% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 31/01/01 31/01/00 CAGR
RPS 46.23 41.79 77.20 150.67 0.00 108.06 92.84 -12.07%
EPS -3.01 -2.94 -6.69 -15.30 0.00 -16.76 -3.63 -3.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.17 0.15 0.7651 0.00 0.0019 0.3088 -5.29%
Adjusted Per Share Value based on latest NOSH - 27,989
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 31/01/01 31/01/00 CAGR
RPS 42.07 33.10 29.74 34.54 0.00 24.77 21.25 13.43%
EPS -2.74 -2.33 -2.58 -3.51 0.00 -3.84 -0.83 24.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2093 0.1346 0.0578 0.1754 0.00 0.0004 0.0707 22.18%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 31/01/01 31/01/00 CAGR
Date 30/06/05 30/06/04 30/06/03 - - - - -
Price 0.78 2.27 0.96 0.00 0.00 0.00 0.00 -
P/RPS 1.69 5.43 1.24 0.00 0.00 0.00 0.00 -
P/EPS -25.91 -77.21 -14.35 0.00 0.00 0.00 0.00 -
EY -3.86 -1.30 -6.97 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.39 13.35 6.40 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 31/01/01 31/01/00 CAGR
Date 29/08/05 10/08/04 25/08/03 30/08/02 - 30/03/01 07/04/00 -
Price 0.68 2.07 1.13 0.00 0.00 0.00 0.00 -
P/RPS 1.47 4.95 1.46 0.00 0.00 0.00 0.00 -
P/EPS -22.59 -70.41 -16.89 0.00 0.00 0.00 0.00 -
EY -4.43 -1.42 -5.92 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.96 12.18 7.53 0.00 0.00 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