[SELOGA] QoQ Cumulative Quarter Result on 30-Jun-2008 [#2]

Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -1273.83%
YoY- -204.97%
View:
Show?
Cumulative Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 24,905 47,759 37,464 29,049 16,495 89,032 71,302 -50.37%
PBT 4,004 -5,309 -1,709 -2,043 -150 -3,490 1,118 133.90%
Tax -19 1,823 -122 -4 1 -703 -825 -91.88%
NP 3,985 -3,486 -1,831 -2,047 -149 -4,193 293 468.87%
-
NP to SH 3,985 -3,486 -1,831 -2,047 -149 -4,193 293 468.87%
-
Tax Rate 0.47% - - - - - 73.79% -
Total Cost 20,920 51,245 39,295 31,096 16,644 93,225 71,009 -55.69%
-
Net Worth 30,384 26,173 26,823 26,903 27,507 27,914 30,471 -0.19%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 30,384 26,173 26,823 26,903 27,507 27,914 30,471 -0.19%
NOSH 116,862 116,843 116,624 116,971 114,615 116,309 117,200 -0.19%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 16.00% -7.30% -4.89% -7.05% -0.90% -4.71% 0.41% -
ROE 13.12% -13.32% -6.83% -7.61% -0.54% -15.02% 0.96% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 21.31 40.87 32.12 24.83 14.39 76.55 60.84 -50.27%
EPS 3.41 -2.98 -1.57 -1.75 -0.13 -3.61 0.25 469.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.224 0.23 0.23 0.24 0.24 0.26 0.00%
Adjusted Per Share Value based on latest NOSH - 117,160
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 20.38 39.09 30.66 23.77 13.50 72.87 58.36 -50.37%
EPS 3.26 -2.85 -1.50 -1.68 -0.12 -3.43 0.24 468.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2487 0.2142 0.2195 0.2202 0.2251 0.2285 0.2494 -0.18%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 24/03/08 24/03/08 24/03/08 31/12/07 28/09/07 -
Price 0.17 0.17 0.17 0.17 0.17 0.17 0.27 -
P/RPS 0.80 0.42 0.53 0.68 1.18 0.22 0.44 48.91%
P/EPS 4.99 -5.70 -10.83 -9.71 -130.77 -4.72 108.00 -87.09%
EY 20.06 -17.55 -9.24 -10.29 -0.76 -21.21 0.93 673.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.76 0.74 0.74 0.71 0.71 1.04 -26.87%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 26/05/09 26/02/09 24/03/08 24/03/08 24/03/08 26/02/08 21/11/07 -
Price 0.17 0.17 0.17 0.17 0.17 0.17 0.17 -
P/RPS 0.80 0.42 0.53 0.68 1.18 0.22 0.28 101.22%
P/EPS 4.99 -5.70 -10.83 -9.71 -130.77 -4.72 68.00 -82.44%
EY 20.06 -17.55 -9.24 -10.29 -0.76 -21.21 1.47 470.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.76 0.74 0.74 0.71 0.71 0.65 0.00%

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