[SELOGA] YoY Quarter Result on 30-Sep-2005 [#3]

Announcement Date
30-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 47.29%
YoY- 57.16%
View:
Show?
Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 8,414 22,113 32,552 26,236 19,233 16,715 25,833 -17.03%
PBT 333 -1,056 229 -894 -2,087 -2,235 -7,032 -
Tax -117 -601 -127 0 0 0 10 -
NP 216 -1,657 102 -894 -2,087 -2,235 -7,022 -
-
NP to SH 216 -1,657 102 -894 -2,087 -2,235 -7,022 -
-
Tax Rate 35.14% - 55.46% - - - - -
Total Cost 8,198 23,770 32,450 27,130 21,320 18,950 32,855 -20.63%
-
Net Worth 26,147 30,339 27,199 24,584 15,050 10,902 -28,278 -
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 26,147 30,339 27,199 24,584 15,050 10,902 -28,278 -
NOSH 113,684 116,690 113,333 111,749 100,336 90,853 27,998 26.28%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 2.57% -7.49% 0.31% -3.41% -10.85% -13.37% -27.18% -
ROE 0.83% -5.46% 0.38% -3.64% -13.87% -20.50% 0.00% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 7.40 18.95 28.72 23.48 19.17 18.40 92.27 -34.30%
EPS 0.19 -1.42 0.09 -0.80 -2.08 -2.46 -25.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.26 0.24 0.22 0.15 0.12 -1.01 -
Adjusted Per Share Value based on latest NOSH - 111,749
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 6.89 18.10 26.64 21.47 15.74 13.68 21.14 -17.02%
EPS 0.18 -1.36 0.08 -0.73 -1.71 -1.83 -5.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.214 0.2483 0.2226 0.2012 0.1232 0.0892 -0.2314 -
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 24/03/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 - -
Price 0.17 0.27 0.44 0.55 1.63 0.99 0.00 -
P/RPS 2.30 1.42 1.53 2.34 8.50 5.38 0.00 -
P/EPS 89.47 -19.01 488.89 -68.75 -78.37 -40.24 0.00 -
EY 1.12 -5.26 0.20 -1.45 -1.28 -2.48 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 1.04 1.83 2.50 10.87 8.25 0.00 -
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 24/03/08 21/11/07 07/11/06 30/11/05 22/11/04 23/12/03 29/11/02 -
Price 0.17 0.17 0.39 0.52 1.69 1.55 0.00 -
P/RPS 2.30 0.90 1.36 2.21 8.82 8.42 0.00 -
P/EPS 89.47 -11.97 433.33 -65.00 -81.25 -63.01 0.00 -
EY 1.12 -8.35 0.23 -1.54 -1.23 -1.59 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.65 1.63 2.36 11.27 12.92 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