[SELOGA] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -42.79%
YoY- 16.86%
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 66,176 68,238 99,620 47,759 49,952 58,098 65,980 0.19%
PBT 20,080 16,248 16,016 -5,309 -2,278 -4,086 -600 -
Tax -3,364 -1,072 -76 1,823 -162 -8 4 -
NP 16,716 15,176 15,940 -3,486 -2,441 -4,094 -596 -
-
NP to SH 16,716 15,176 15,940 -3,486 -2,441 -4,094 -596 -
-
Tax Rate 16.75% 6.60% 0.47% - - - - -
Total Cost 49,460 53,062 83,680 51,245 52,393 62,192 66,576 -17.95%
-
Net Worth 39,528 34,607 30,384 26,173 26,823 26,903 27,507 27.31%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 39,528 34,607 30,384 26,173 26,823 26,903 27,507 27.31%
NOSH 116,949 116,918 116,862 116,843 116,624 116,971 114,615 1.35%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 25.26% 22.24% 16.00% -7.30% -4.89% -7.05% -0.90% -
ROE 42.29% 43.85% 52.46% -13.32% -9.10% -15.22% -2.17% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 56.59 58.36 85.25 40.87 42.83 49.67 57.57 -1.13%
EPS 14.29 12.98 13.64 -2.98 -2.09 -3.50 -0.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.338 0.296 0.26 0.224 0.23 0.23 0.24 25.61%
Adjusted Per Share Value based on latest NOSH - 117,055
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 54.16 55.85 81.53 39.09 40.88 47.55 54.00 0.19%
EPS 13.68 12.42 13.05 -2.85 -2.00 -3.35 -0.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3235 0.2832 0.2487 0.2142 0.2195 0.2202 0.2251 27.32%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 24/03/08 24/03/08 24/03/08 -
Price 0.17 0.17 0.17 0.17 0.17 0.17 0.17 -
P/RPS 0.30 0.29 0.20 0.42 0.40 0.34 0.30 0.00%
P/EPS 1.19 1.31 1.25 -5.70 -8.12 -4.86 -32.69 -
EY 84.08 76.35 80.24 -17.55 -12.31 -20.59 -3.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.57 0.65 0.76 0.74 0.74 0.71 -20.82%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 25/11/09 26/08/09 26/05/09 26/02/09 24/03/08 24/03/08 24/03/08 -
Price 0.17 0.17 0.17 0.17 0.17 0.17 0.17 -
P/RPS 0.30 0.29 0.20 0.42 0.40 0.34 0.30 0.00%
P/EPS 1.19 1.31 1.25 -5.70 -8.12 -4.86 -32.69 -
EY 84.08 76.35 80.24 -17.55 -12.31 -20.59 -3.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.57 0.65 0.76 0.74 0.74 0.71 -20.82%

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