[SELOGA] YoY TTM Result on 30-Sep-2004 [#3]

Announcement Date
22-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 1.54%
YoY- 28.77%
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 101,694 107,740 105,602 79,769 79,858 68,030 28,421 23.66%
PBT 119 1,978 -6,648 -9,325 -15,668 -11,317 -12,481 -
Tax -1,024 -309 -68 -115 -32 10 12,481 -
NP -905 1,669 -6,716 -9,440 -15,700 -11,307 0 -
-
NP to SH -905 1,669 -6,716 -9,440 -13,252 -11,307 -12,481 -35.41%
-
Tax Rate 860.50% 15.62% - - - - - -
Total Cost 102,599 106,071 112,318 89,209 95,558 79,337 28,421 23.84%
-
Net Worth 30,339 27,199 24,584 15,050 10,902 -28,278 0 -
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 30,339 27,199 24,584 15,050 10,902 -28,278 0 -
NOSH 116,690 113,333 111,749 100,336 90,853 27,998 28,020 26.82%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin -0.89% 1.55% -6.36% -11.83% -19.66% -16.62% 0.00% -
ROE -2.98% 6.14% -27.32% -62.72% -121.55% 0.00% 0.00% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 87.15 95.06 94.50 79.50 87.90 242.98 101.43 -2.49%
EPS -0.78 1.47 -6.01 -9.41 -14.59 -40.38 -44.54 -49.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.24 0.22 0.15 0.12 -1.01 0.00 -
Adjusted Per Share Value based on latest NOSH - 100,336
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 83.23 88.18 86.43 65.29 65.36 55.68 23.26 23.66%
EPS -0.74 1.37 -5.50 -7.73 -10.85 -9.25 -10.21 -35.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2483 0.2226 0.2012 0.1232 0.0892 -0.2314 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 - - -
Price 0.27 0.44 0.55 1.63 0.99 0.00 0.00 -
P/RPS 0.31 0.46 0.58 2.05 1.13 0.00 0.00 -
P/EPS -34.81 29.88 -9.15 -17.33 -6.79 0.00 0.00 -
EY -2.87 3.35 -10.93 -5.77 -14.73 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.83 2.50 10.87 8.25 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 21/11/07 07/11/06 30/11/05 22/11/04 23/12/03 29/11/02 - -
Price 0.17 0.39 0.52 1.69 1.55 0.00 0.00 -
P/RPS 0.20 0.41 0.55 2.13 1.76 0.00 0.00 -
P/EPS -21.92 26.48 -8.65 -17.96 -10.63 0.00 0.00 -
EY -4.56 3.78 -11.56 -5.57 -9.41 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 1.63 2.36 11.27 12.92 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