[SELOGA] QoQ Annualized Quarter Result on 30-Jun-2010 [#2]

Announcement Date
24-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 63.28%
YoY- -7.47%
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 40,092 43,782 43,861 51,464 40,476 61,911 66,176 -28.42%
PBT 1,456 -788 12,449 17,574 9,476 16,879 20,080 -82.63%
Tax -524 -5,914 -2,438 -3,532 -876 -3,402 -3,364 -71.08%
NP 932 -6,702 10,010 14,042 8,600 13,477 16,716 -85.43%
-
NP to SH 932 -6,702 10,010 14,042 8,600 13,477 16,716 -85.43%
-
Tax Rate 35.99% - 19.58% 20.10% 9.24% 20.16% 16.75% -
Total Cost 39,160 50,484 33,850 37,422 31,876 48,434 49,460 -14.42%
-
Net Worth 3,519,526 3,429,968 47,941 46,767 43,233 41,026 39,528 1899.43%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 3,519,526 3,429,968 47,941 46,767 43,233 41,026 39,528 1899.43%
NOSH 122,631 120,349 119,554 117,802 116,847 116,883 116,949 3.21%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 2.32% -15.31% 22.82% 27.29% 21.25% 21.77% 25.26% -
ROE 0.03% -0.20% 20.88% 30.03% 19.89% 32.85% 42.29% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 32.69 36.38 36.69 43.69 34.64 52.97 56.59 -30.66%
EPS 0.76 -5.56 8.37 11.92 7.36 11.53 14.29 -85.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 28.70 28.50 0.401 0.397 0.37 0.351 0.338 1837.10%
Adjusted Per Share Value based on latest NOSH - 117,941
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 32.81 35.83 35.90 42.12 33.13 50.67 54.16 -28.42%
EPS 0.76 -5.49 8.19 11.49 7.04 11.03 13.68 -85.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 28.8052 28.0722 0.3924 0.3828 0.3538 0.3358 0.3235 1899.48%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.17 0.17 0.17 0.17 0.17 0.17 0.17 -
P/RPS 0.52 0.47 0.46 0.39 0.49 0.32 0.30 44.34%
P/EPS 22.37 -3.05 2.03 1.43 2.31 1.47 1.19 608.25%
EY 4.47 -32.76 49.25 70.12 43.29 67.83 84.08 -85.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.01 0.42 0.43 0.46 0.48 0.50 -92.64%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 27/05/11 07/02/11 25/11/10 24/08/10 31/05/10 25/02/10 25/11/09 -
Price 0.17 0.17 0.17 0.17 0.17 0.17 0.17 -
P/RPS 0.52 0.47 0.46 0.39 0.49 0.32 0.30 44.34%
P/EPS 22.37 -3.05 2.03 1.43 2.31 1.47 1.19 608.25%
EY 4.47 -32.76 49.25 70.12 43.29 67.83 84.08 -85.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.01 0.42 0.43 0.46 0.48 0.50 -92.64%

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