[SELOGA] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -105.3%
YoY- 97.86%
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 95,069 98,378 101,428 103,178 97,048 80,468 72,652 19.61%
PBT 1,490 4,348 1,908 455 1,937 2,448 2,572 -30.48%
Tax -1,100 -448 -476 -534 -446 -416 -412 92.34%
NP 390 3,900 1,432 -79 1,490 2,032 2,160 -68.02%
-
NP to SH 390 3,900 1,432 -79 1,490 2,032 2,160 -68.02%
-
Tax Rate 73.83% 10.30% 24.95% 117.36% 23.03% 16.99% 16.02% -
Total Cost 94,678 94,478 99,996 103,257 95,557 78,436 70,492 21.71%
-
Net Worth 30,471 31,153 28,870 27,085 27,103 27,093 25,875 11.50%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 30,471 31,153 28,870 27,085 27,103 27,093 25,875 11.50%
NOSH 117,199 115,384 115,483 112,857 112,929 112,888 112,500 2.76%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 0.41% 3.96% 1.41% -0.08% 1.54% 2.53% 2.97% -
ROE 1.28% 12.52% 4.96% -0.29% 5.50% 7.50% 8.35% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 81.12 85.26 87.83 91.42 85.94 71.28 64.58 16.40%
EPS 0.33 3.38 1.24 -0.07 1.32 1.80 1.92 -69.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.27 0.25 0.24 0.24 0.24 0.23 8.50%
Adjusted Per Share Value based on latest NOSH - 114,000
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 77.81 80.52 83.01 84.44 79.43 65.86 59.46 19.61%
EPS 0.32 3.19 1.17 -0.06 1.22 1.66 1.77 -67.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2494 0.255 0.2363 0.2217 0.2218 0.2217 0.2118 11.49%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.27 0.28 0.41 0.37 0.44 0.40 0.46 -
P/RPS 0.33 0.33 0.47 0.40 0.51 0.56 0.71 -39.96%
P/EPS 81.00 8.28 33.06 -528.57 33.33 22.22 23.96 125.08%
EY 1.23 12.07 3.02 -0.19 3.00 4.50 4.17 -55.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.04 1.64 1.54 1.83 1.67 2.00 -35.30%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 21/11/07 21/08/07 21/05/07 28/02/07 07/11/06 28/08/06 11/05/06 -
Price 0.17 0.20 0.34 0.41 0.39 0.45 0.45 -
P/RPS 0.21 0.23 0.39 0.45 0.45 0.63 0.70 -55.15%
P/EPS 51.00 5.92 27.42 -585.71 29.55 25.00 23.44 67.83%
EY 1.96 16.90 3.65 -0.17 3.38 4.00 4.27 -40.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.74 1.36 1.71 1.63 1.88 1.96 -52.05%

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