[SELOGA] YoY Quarter Result on 31-Mar-2004 [#1]

Announcement Date
27-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 45.85%
YoY- -99.43%
View:
Show?
Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 25,357 18,163 26,049 14,804 19,276 17,241 0 -
PBT 477 643 -1,617 -2,441 -1,192 -1,556 0 -
Tax -119 -103 -34 0 -32 0 0 -
NP 358 540 -1,651 -2,441 -1,224 -1,556 0 -
-
NP to SH 358 540 -1,651 -2,441 -1,224 -1,556 0 -
-
Tax Rate 24.95% 16.02% - - - - - -
Total Cost 24,999 17,623 27,700 17,245 20,500 18,797 0 -
-
Net Worth 28,870 25,875 26,593 15,778 -40,053 -18,722 0 -
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 28,870 25,875 26,593 15,778 -40,053 -18,722 0 -
NOSH 115,483 112,500 110,805 92,813 28,009 27,985 28,011 26.61%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 1.41% 2.97% -6.34% -16.49% -6.35% -9.02% 0.00% -
ROE 1.24% 2.09% -6.21% -15.47% 0.00% 0.00% 0.00% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 21.96 16.14 23.51 15.95 68.82 61.61 0.00 -
EPS 0.31 0.48 -1.49 -2.63 -4.37 -5.56 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.25 0.23 0.24 0.17 -1.43 -0.669 0.00 -
Adjusted Per Share Value based on latest NOSH - 92,813
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 20.75 14.87 21.32 12.12 15.78 14.11 0.00 -
EPS 0.29 0.44 -1.35 -2.00 -1.00 -1.27 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2363 0.2118 0.2176 0.1291 -0.3278 -0.1532 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 - - -
Price 0.41 0.46 1.17 2.12 0.31 0.00 0.00 -
P/RPS 1.87 2.85 4.98 13.29 0.45 0.00 0.00 -
P/EPS 132.26 95.83 -78.52 -80.61 -7.09 0.00 0.00 -
EY 0.76 1.04 -1.27 -1.24 -14.10 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.64 2.00 4.88 12.47 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 21/05/07 11/05/06 27/05/05 27/04/04 27/05/03 12/06/02 - -
Price 0.34 0.45 0.71 1.88 1.05 0.00 0.00 -
P/RPS 1.55 2.79 3.02 11.79 1.53 0.00 0.00 -
P/EPS 109.68 93.75 -47.65 -71.48 -24.03 0.00 0.00 -
EY 0.91 1.07 -2.10 -1.40 -4.16 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.96 2.96 11.06 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