[SELOGA] YoY TTM Result on 30-Jun-2003 [#2]

Announcement Date
25-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 4.27%
YoY- -165.55%
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 31/01/01 CAGR
Revenue 101,424 98,599 77,251 88,976 53,535 27,590 48,643 14.53%
PBT 855 -7,841 -9,473 -20,465 -6,793 -13,755 -7,262 -
Tax -182 -68 -115 -22 2,508 13,755 7,262 -
NP 673 -7,909 -9,588 -20,487 -4,285 0 0 -
-
NP to SH 673 -7,909 -9,588 -18,039 -6,793 -13,755 -7,118 -
-
Tax Rate 21.29% - - - - - - -
Total Cost 100,751 106,508 86,839 109,463 57,820 27,590 48,643 14.39%
-
Net Worth 27,200 25,833 17,169 8,967 21,414 0 53 216.69%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 31/01/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 31/01/01 CAGR
Net Worth 27,200 25,833 17,169 8,967 21,414 0 53 216.69%
NOSH 113,333 112,317 100,999 59,782 27,989 28,000 28,011 29.45%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 31/01/01 CAGR
NP Margin 0.66% -8.02% -12.41% -23.03% -8.00% 0.00% 0.00% -
ROE 2.47% -30.62% -55.84% -201.16% -31.72% 0.00% -13,374.42% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 31/01/01 CAGR
RPS 89.49 87.79 76.49 148.83 191.27 98.53 173.65 -11.52%
EPS 0.59 -7.04 -9.49 -30.17 -24.27 -49.12 -25.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.23 0.17 0.15 0.7651 0.00 0.0019 144.44%
Adjusted Per Share Value based on latest NOSH - 59,782
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 31/01/01 CAGR
RPS 83.01 80.70 63.23 72.82 43.82 22.58 39.81 14.53%
EPS 0.55 -6.47 -7.85 -14.76 -5.56 -11.26 -5.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2226 0.2114 0.1405 0.0734 0.1753 0.00 0.0004 221.46%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 31/01/01 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 - - - -
Price 0.40 0.78 2.27 0.96 0.00 0.00 0.00 -
P/RPS 0.45 0.89 2.97 0.65 0.00 0.00 0.00 -
P/EPS 67.36 -11.08 -23.91 -3.18 0.00 0.00 0.00 -
EY 1.48 -9.03 -4.18 -31.43 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 3.39 13.35 6.40 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 31/01/01 CAGR
Date 28/08/06 29/08/05 10/08/04 25/08/03 30/08/02 - - -
Price 0.45 0.68 2.07 1.13 0.00 0.00 0.00 -
P/RPS 0.50 0.77 2.71 0.76 0.00 0.00 0.00 -
P/EPS 75.78 -9.66 -21.81 -3.74 0.00 0.00 0.00 -
EY 1.32 -10.36 -4.59 -26.70 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.88 2.96 12.18 7.53 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