[SELOGA] YoY TTM Result on 31-Mar-2003 [#1]

Announcement Date
27-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 12.86%
YoY- -363.66%
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/10/99 CAGR
Revenue 104,712 98,876 68,679 96,868 28,579 15,209 29,840 -1.33%
PBT -1,422 -6,549 -10,994 -21,269 -4,064 -2,916 -21,792 2.95%
Tax -77 -68 -115 -22 2,508 2,916 21,792 -
NP -1,499 -6,617 -11,109 -21,291 -1,556 0 0 -100.00%
-
NP to SH -1,499 -6,617 -11,109 -18,843 -4,064 -2,916 -19,773 2.79%
-
Tax Rate - - - - - - - -
Total Cost 106,211 105,493 79,788 118,159 30,135 15,209 29,840 -1.34%
-
Net Worth 25,875 26,593 15,778 -40,053 -18,722 0 8,897 -1.13%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/10/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/10/99 CAGR
Net Worth 25,875 26,593 15,778 -40,053 -18,722 0 8,897 -1.13%
NOSH 112,500 110,805 92,813 28,009 27,985 28,011 30,680 -1.37%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/10/99 CAGR
NP Margin -1.43% -6.69% -16.18% -21.98% -5.44% 0.00% 0.00% -
ROE -5.79% -24.88% -70.41% 0.00% 0.00% 0.00% -222.24% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/10/99 CAGR
RPS 93.08 89.23 74.00 345.84 102.12 54.30 97.26 0.04%
EPS -1.33 -5.97 -11.97 -67.27 -14.52 -10.41 -64.45 4.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.24 0.17 -1.43 -0.669 0.00 0.29 0.24%
Adjusted Per Share Value based on latest NOSH - 28,009
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/10/99 CAGR
RPS 85.70 80.92 56.21 79.28 23.39 12.45 24.42 -1.33%
EPS -1.23 -5.42 -9.09 -15.42 -3.33 -2.39 -16.18 2.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2118 0.2176 0.1291 -0.3278 -0.1532 0.00 0.0728 -1.13%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/10/99 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 - - - -
Price 0.46 1.17 2.12 0.31 0.00 0.00 0.00 -
P/RPS 0.49 1.31 2.86 0.09 0.00 0.00 0.00 -100.00%
P/EPS -34.52 -19.59 -17.71 -0.46 0.00 0.00 0.00 -100.00%
EY -2.90 -5.10 -5.65 -217.01 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 4.88 12.47 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/10/99 CAGR
Date 11/05/06 27/05/05 27/04/04 27/05/03 - - - -
Price 0.45 0.71 1.88 1.05 0.00 0.00 0.00 -
P/RPS 0.48 0.80 2.54 0.30 0.00 0.00 0.00 -100.00%
P/EPS -33.77 -11.89 -15.71 -1.56 0.00 0.00 0.00 -100.00%
EY -2.96 -8.41 -6.37 -64.07 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.96 2.96 11.06 0.00 0.00 0.00 0.00 -100.00%

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