[SELOGA] QoQ Annualized Quarter Result on 30-Jun-2011 [#2]

Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 556.01%
YoY- -56.46%
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 55,072 84,175 72,105 57,614 40,092 43,782 43,861 16.37%
PBT 4,272 12,542 9,730 8,850 1,456 -788 12,449 -50.95%
Tax -1,172 -4,107 -3,469 -2,736 -524 -5,914 -2,438 -38.60%
NP 3,100 8,435 6,261 6,114 932 -6,702 10,010 -54.19%
-
NP to SH 3,100 8,435 6,261 6,114 932 -6,702 10,010 -54.19%
-
Tax Rate 27.43% 32.75% 35.65% 30.92% 35.99% - 19.58% -
Total Cost 51,972 75,740 65,844 51,500 39,160 50,484 33,850 33.05%
-
Net Worth 43,547 4,346,419 3,970,701 3,805,903 3,519,526 3,429,968 47,941 -6.20%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 43,547 4,346,419 3,970,701 3,805,903 3,519,526 3,429,968 47,941 -6.20%
NOSH 123,015 122,780 122,931 122,771 122,631 120,349 119,554 1.91%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 5.63% 10.02% 8.68% 10.61% 2.32% -15.31% 22.82% -
ROE 7.12% 0.19% 0.16% 0.16% 0.03% -0.20% 20.88% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 44.77 68.56 58.65 46.93 32.69 36.38 36.69 14.17%
EPS 2.52 6.87 5.09 4.98 0.76 -5.56 8.37 -55.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.354 35.40 32.30 31.00 28.70 28.50 0.401 -7.96%
Adjusted Per Share Value based on latest NOSH - 122,826
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 45.07 68.89 59.01 47.15 32.81 35.83 35.90 16.35%
EPS 2.54 6.90 5.12 5.00 0.76 -5.49 8.19 -54.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3564 35.5728 32.4977 31.149 28.8052 28.0722 0.3924 -6.20%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.17 0.17 0.17 0.17 0.17 0.17 0.17 -
P/RPS 0.38 0.25 0.29 0.36 0.52 0.47 0.46 -11.94%
P/EPS 6.75 2.47 3.34 3.41 22.37 -3.05 2.03 122.61%
EY 14.82 40.41 29.96 29.29 4.47 -32.76 49.25 -55.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.00 0.01 0.01 0.01 0.01 0.42 9.30%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 31/05/12 27/02/12 25/11/11 26/08/11 27/05/11 07/02/11 25/11/10 -
Price 0.17 0.17 0.17 0.17 0.17 0.17 0.17 -
P/RPS 0.38 0.25 0.29 0.36 0.52 0.47 0.46 -11.94%
P/EPS 6.75 2.47 3.34 3.41 22.37 -3.05 2.03 122.61%
EY 14.82 40.41 29.96 29.29 4.47 -32.76 49.25 -55.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.00 0.01 0.01 0.01 0.01 0.42 9.30%

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