[SELOGA] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Announcement Date
31-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -63.25%
YoY- 232.62%
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 63,646 55,072 84,175 72,105 57,614 40,092 43,782 28.35%
PBT 5,650 4,272 12,542 9,730 8,850 1,456 -788 -
Tax -1,972 -1,172 -4,107 -3,469 -2,736 -524 -5,914 -51.94%
NP 3,678 3,100 8,435 6,261 6,114 932 -6,702 -
-
NP to SH 3,678 3,100 8,435 6,261 6,114 932 -6,702 -
-
Tax Rate 34.90% 27.43% 32.75% 35.65% 30.92% 35.99% - -
Total Cost 59,968 51,972 75,740 65,844 51,500 39,160 50,484 12.17%
-
Net Worth 44,381 43,547 4,346,419 3,970,701 3,805,903 3,519,526 3,429,968 -94.50%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 44,381 43,547 4,346,419 3,970,701 3,805,903 3,519,526 3,429,968 -94.50%
NOSH 122,600 123,015 122,780 122,931 122,771 122,631 120,349 1.24%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 5.78% 5.63% 10.02% 8.68% 10.61% 2.32% -15.31% -
ROE 8.29% 7.12% 0.19% 0.16% 0.16% 0.03% -0.20% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 51.91 44.77 68.56 58.65 46.93 32.69 36.38 26.77%
EPS 3.00 2.52 6.87 5.09 4.98 0.76 -5.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.362 0.354 35.40 32.30 31.00 28.70 28.50 -94.57%
Adjusted Per Share Value based on latest NOSH - 123,015
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 52.09 45.07 68.89 59.01 47.15 32.81 35.83 28.36%
EPS 3.01 2.54 6.90 5.12 5.00 0.76 -5.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3632 0.3564 35.5728 32.4977 31.149 28.8052 28.0722 -94.50%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.17 0.17 0.17 0.17 0.17 0.17 0.17 -
P/RPS 0.33 0.38 0.25 0.29 0.36 0.52 0.47 -21.01%
P/EPS 5.67 6.75 2.47 3.34 3.41 22.37 -3.05 -
EY 17.65 14.82 40.41 29.96 29.29 4.47 -32.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.48 0.00 0.01 0.01 0.01 0.01 1205.42%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 17/08/12 31/05/12 27/02/12 25/11/11 26/08/11 27/05/11 07/02/11 -
Price 0.17 0.17 0.17 0.17 0.17 0.17 0.17 -
P/RPS 0.33 0.38 0.25 0.29 0.36 0.52 0.47 -21.01%
P/EPS 5.67 6.75 2.47 3.34 3.41 22.37 -3.05 -
EY 17.65 14.82 40.41 29.96 29.29 4.47 -32.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.48 0.00 0.01 0.01 0.01 0.01 1205.42%

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