[SELOGA] YoY Quarter Result on 30-Jun-2004 [#2]

Announcement Date
10-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 83.45%
YoY- 79.01%
View:
Show?
Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 23,832 22,071 25,359 25,636 17,064 24,956 0 -
PBT 1,697 581 -1,696 -404 -1,925 -2,729 0 -
Tax -105 -105 0 0 0 2,729 0 -
NP 1,592 476 -1,696 -404 -1,925 0 0 -
-
NP to SH 1,592 476 -1,696 -404 -1,925 -2,729 0 -
-
Tax Rate 6.19% 18.07% - - - - - -
Total Cost 22,240 21,595 27,055 26,040 18,989 24,956 0 -
-
Net Worth 31,375 27,200 25,833 17,169 8,967 21,414 0 -
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 31,375 27,200 25,833 17,169 8,967 21,414 0 -
NOSH 116,204 113,333 112,317 100,999 59,782 27,989 28,000 26.75%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 6.68% 2.16% -6.69% -1.58% -11.28% 0.00% 0.00% -
ROE 5.07% 1.75% -6.57% -2.35% -21.47% -12.74% 0.00% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 20.51 19.47 22.58 25.38 28.54 89.16 0.00 -
EPS 1.37 0.42 -1.51 -0.40 -3.22 -9.75 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.24 0.23 0.17 0.15 0.7651 0.00 -
Adjusted Per Share Value based on latest NOSH - 100,999
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 19.51 18.06 20.75 20.98 13.97 20.42 0.00 -
EPS 1.30 0.39 -1.39 -0.33 -1.58 -2.23 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2568 0.2226 0.2114 0.1405 0.0734 0.1753 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 - - -
Price 0.28 0.40 0.78 2.27 0.96 0.00 0.00 -
P/RPS 1.37 2.05 3.45 8.94 3.36 0.00 0.00 -
P/EPS 20.44 95.24 -51.66 -567.50 -29.81 0.00 0.00 -
EY 4.89 1.05 -1.94 -0.18 -3.35 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.67 3.39 13.35 6.40 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 21/08/07 28/08/06 29/08/05 10/08/04 25/08/03 30/08/02 - -
Price 0.20 0.45 0.68 2.07 1.13 0.00 0.00 -
P/RPS 0.98 2.31 3.01 8.16 3.96 0.00 0.00 -
P/EPS 14.60 107.14 -45.03 -517.50 -35.09 0.00 0.00 -
EY 6.85 0.93 -2.22 -0.19 -2.85 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 1.88 2.96 12.18 7.53 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