[SELOGA] YoY Quarter Result on 30-Sep-2003 [#3]

Announcement Date
23-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -16.1%
YoY- 68.17%
View:
Show?
Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/04/01 CAGR
Revenue 32,552 26,236 19,233 16,715 25,833 0 12,381 19.51%
PBT 229 -894 -2,087 -2,235 -7,032 0 -10,839 -
Tax -127 0 0 0 10 0 10,839 -
NP 102 -894 -2,087 -2,235 -7,022 0 0 -
-
NP to SH 102 -894 -2,087 -2,235 -7,022 0 -10,839 -
-
Tax Rate 55.46% - - - - - - -
Total Cost 32,450 27,130 21,320 18,950 32,855 0 12,381 19.44%
-
Net Worth 27,199 24,584 15,050 10,902 -28,278 0 -10,760 -
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/04/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/04/01 CAGR
Net Worth 27,199 24,584 15,050 10,902 -28,278 0 -10,760 -
NOSH 113,333 111,749 100,336 90,853 27,998 28,020 28,000 29.41%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/04/01 CAGR
NP Margin 0.31% -3.41% -10.85% -13.37% -27.18% 0.00% 0.00% -
ROE 0.38% -3.64% -13.87% -20.50% 0.00% 0.00% 0.00% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/04/01 CAGR
RPS 28.72 23.48 19.17 18.40 92.27 0.00 44.22 -7.65%
EPS 0.09 -0.80 -2.08 -2.46 -25.08 0.00 -38.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.22 0.15 0.12 -1.01 0.00 -0.3843 -
Adjusted Per Share Value based on latest NOSH - 90,853
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/04/01 CAGR
RPS 26.64 21.47 15.74 13.68 21.14 0.00 10.13 19.52%
EPS 0.08 -0.73 -1.71 -1.83 -5.75 0.00 -8.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2226 0.2012 0.1232 0.0892 -0.2314 0.00 -0.0881 -
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/04/01 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 - - - -
Price 0.44 0.55 1.63 0.99 0.00 0.00 0.00 -
P/RPS 1.53 2.34 8.50 5.38 0.00 0.00 0.00 -
P/EPS 488.89 -68.75 -78.37 -40.24 0.00 0.00 0.00 -
EY 0.20 -1.45 -1.28 -2.48 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 2.50 10.87 8.25 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/04/01 CAGR
Date 07/11/06 30/11/05 22/11/04 23/12/03 29/11/02 - 29/06/01 -
Price 0.39 0.52 1.69 1.55 0.00 0.00 0.00 -
P/RPS 1.36 2.21 8.82 8.42 0.00 0.00 0.00 -
P/EPS 433.33 -65.00 -81.25 -63.01 0.00 0.00 0.00 -
EY 0.23 -1.54 -1.23 -1.59 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 2.36 11.27 12.92 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