[SELOGA] YoY TTM Result on 31-Dec-2005 [#4]

Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 45.06%
YoY- 50.18%
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 47,822 89,032 103,178 112,598 87,631 73,151 94,833 -10.77%
PBT -3,613 -3,490 454 -3,682 -7,373 -9,745 -21,633 -25.77%
Tax -126 -703 -534 -8 -34 -147 10 -
NP -3,739 -4,193 -80 -3,690 -7,407 -9,892 -21,623 -25.33%
-
NP to SH -3,739 -4,193 -80 -3,690 -7,407 -7,444 -21,623 -25.33%
-
Tax Rate - - 117.62% - - - - -
Total Cost 51,561 93,225 103,258 116,288 95,038 83,043 116,456 -12.68%
-
Net Worth 25,752 28,076 27,360 25,863 25,462 7,285 -38,642 -
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 25,752 28,076 27,360 25,863 25,462 7,285 -38,642 -
NOSH 117,055 116,984 114,000 112,448 101,851 91,070 28,001 26.89%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin -7.82% -4.71% -0.08% -3.28% -8.45% -13.52% -22.80% -
ROE -14.52% -14.93% -0.29% -14.27% -29.09% -102.17% 0.00% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 40.85 76.11 90.51 100.13 86.04 80.32 338.67 -29.68%
EPS -3.19 -3.58 -0.07 -3.28 -7.27 -8.17 -77.22 -41.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.24 0.24 0.23 0.25 0.08 -1.38 -
Adjusted Per Share Value based on latest NOSH - 112,448
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 39.14 72.87 84.44 92.15 71.72 59.87 77.61 -10.77%
EPS -3.06 -3.43 -0.07 -3.02 -6.06 -6.09 -17.70 -25.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2108 0.2298 0.2239 0.2117 0.2084 0.0596 -0.3163 -
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 - -
Price 0.17 0.17 0.37 0.53 1.78 1.68 0.00 -
P/RPS 0.42 0.22 0.41 0.53 2.07 2.09 0.00 -
P/EPS -5.32 -4.74 -527.25 -16.15 -24.48 -20.55 0.00 -
EY -18.79 -21.08 -0.19 -6.19 -4.09 -4.87 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.71 1.54 2.30 7.12 21.00 0.00 -
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 26/02/09 26/02/08 28/02/07 24/02/06 24/02/05 25/02/04 02/04/03 -
Price 0.17 0.17 0.41 0.49 1.42 2.60 0.30 -
P/RPS 0.42 0.22 0.45 0.49 1.65 3.24 0.09 29.24%
P/EPS -5.32 -4.74 -584.25 -14.93 -19.53 -31.81 -0.39 54.51%
EY -18.79 -21.08 -0.17 -6.70 -5.12 -3.14 -257.40 -35.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.71 1.71 2.13 5.68 32.50 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