[SELOGA] YoY Cumulative Quarter Result on 30-Sep-2002 [#3]

Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -163.87%
YoY--%
View:
Show?
Cumulative Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/04/01 30/04/00 CAGR
Revenue 77,644 59,673 53,055 68,030 0 42,645 42,096 11.95%
PBT -4,207 -4,932 -5,352 -11,317 0 -15,532 -775 36.61%
Tax -34 0 -32 10 0 15,532 775 -
NP -4,241 -4,932 -5,384 -11,307 0 0 0 -
-
NP to SH -4,241 -4,932 -5,384 -11,307 0 -15,532 -751 37.61%
-
Tax Rate - - - - - - - -
Total Cost 81,885 64,605 58,439 79,337 0 42,645 42,096 13.05%
-
Net Worth 24,553 14,678 7,426 -28,281 0 -10,760 8,402 21.86%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/04/01 30/04/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/04/01 30/04/00 CAGR
Net Worth 24,553 14,678 7,426 -28,281 0 -10,760 8,402 21.86%
NOSH 111,605 97,857 61,885 28,001 27,999 28,000 26,258 30.58%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/04/01 30/04/00 CAGR
NP Margin -5.46% -8.27% -10.15% -16.62% 0.00% 0.00% 0.00% -
ROE -17.27% -33.60% -72.50% 0.00% 0.00% 0.00% -8.94% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/04/01 30/04/00 CAGR
RPS 69.57 60.98 85.73 242.95 0.00 152.30 160.31 -14.26%
EPS -3.80 -5.04 -8.70 -40.38 0.00 -55.47 -2.86 5.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.15 0.12 -1.01 0.00 -0.3843 0.32 -6.67%
Adjusted Per Share Value based on latest NOSH - 27,998
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/04/01 30/04/00 CAGR
RPS 63.55 48.84 43.42 55.68 0.00 34.90 34.45 11.95%
EPS -3.47 -4.04 -4.41 -9.25 0.00 -12.71 -0.61 37.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.201 0.1201 0.0608 -0.2315 0.00 -0.0881 0.0688 21.86%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/04/01 30/04/00 CAGR
Date 30/09/05 30/09/04 30/09/03 - - - - -
Price 0.55 1.63 0.99 0.00 0.00 0.00 0.00 -
P/RPS 0.79 2.67 1.15 0.00 0.00 0.00 0.00 -
P/EPS -14.47 -32.34 -11.38 0.00 0.00 0.00 0.00 -
EY -6.91 -3.09 -8.79 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 2.50 10.87 8.25 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/04/01 30/04/00 CAGR
Date 30/11/05 22/11/04 23/12/03 29/11/02 - 29/06/01 29/06/00 -
Price 0.52 1.69 1.55 0.00 0.00 0.00 0.00 -
P/RPS 0.75 2.77 1.81 0.00 0.00 0.00 0.00 -
P/EPS -13.68 -33.53 -17.82 0.00 0.00 0.00 0.00 -
EY -7.31 -2.98 -5.61 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 2.36 11.27 12.92 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