[SELOGA] QoQ Annualized Quarter 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- 34.74%
YoY- 50.03%
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 97,048 80,468 72,652 112,502 103,525 102,816 104,196 -4.62%
PBT 1,937 2,448 2,572 -3,682 -5,609 -6,626 -6,468 -
Tax -446 -416 -412 -8 -45 -68 -136 120.57%
NP 1,490 2,032 2,160 -3,690 -5,654 -6,694 -6,604 -
-
NP to SH 1,490 2,032 2,160 -3,690 -5,654 -6,694 -6,604 -
-
Tax Rate 23.03% 16.99% 16.02% - - - - -
Total Cost 95,557 78,436 70,492 116,192 109,179 109,510 110,800 -9.38%
-
Net Worth 27,103 27,093 25,875 25,718 24,553 25,575 26,593 1.27%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 27,103 27,093 25,875 25,718 24,553 25,575 26,593 1.27%
NOSH 112,929 112,888 112,500 111,818 111,605 111,196 110,805 1.27%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 1.54% 2.53% 2.97% -3.28% -5.46% -6.51% -6.34% -
ROE 5.50% 7.50% 8.35% -14.35% -23.03% -26.17% -24.83% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 85.94 71.28 64.58 100.61 92.76 92.46 94.04 -5.82%
EPS 1.32 1.80 1.92 -3.30 -5.07 -6.02 -5.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.24 0.23 0.23 0.22 0.23 0.24 0.00%
Adjusted Per Share Value based on latest NOSH - 112,448
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 79.43 65.86 59.46 92.08 84.73 84.15 85.28 -4.62%
EPS 1.22 1.66 1.77 -3.02 -4.63 -5.48 -5.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2218 0.2217 0.2118 0.2105 0.201 0.2093 0.2176 1.28%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.44 0.40 0.46 0.53 0.55 0.78 1.17 -
P/RPS 0.51 0.56 0.71 0.53 0.59 0.84 1.24 -44.66%
P/EPS 33.33 22.22 23.96 -16.06 -10.86 -12.96 -19.63 -
EY 3.00 4.50 4.17 -6.23 -9.21 -7.72 -5.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 1.67 2.00 2.30 2.50 3.39 4.88 -47.96%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 07/11/06 28/08/06 11/05/06 24/02/06 30/11/05 29/08/05 27/05/05 -
Price 0.39 0.45 0.45 0.49 0.52 0.68 0.71 -
P/RPS 0.45 0.63 0.70 0.49 0.56 0.74 0.76 -29.46%
P/EPS 29.55 25.00 23.44 -14.85 -10.26 -11.30 -11.91 -
EY 3.38 4.00 4.27 -6.73 -9.74 -8.85 -8.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 1.88 1.96 2.13 2.36 2.96 2.96 -32.79%

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