[SELOGA] QoQ Cumulative Quarter Result on 30-Sep-2006 [#3]

Announcement Date
07-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 10.04%
YoY- 126.36%
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 49,189 25,357 103,178 72,786 40,234 18,163 112,502 -42.48%
PBT 2,174 477 455 1,453 1,224 643 -3,682 -
Tax -224 -119 -534 -335 -208 -103 -8 827.73%
NP 1,950 358 -79 1,118 1,016 540 -3,690 -
-
NP to SH 1,950 358 -79 1,118 1,016 540 -3,690 -
-
Tax Rate 10.30% 24.95% 117.36% 23.06% 16.99% 16.02% - -
Total Cost 47,239 24,999 103,257 71,668 39,218 17,623 116,192 -45.21%
-
Net Worth 31,153 28,870 27,085 27,103 27,093 25,875 25,718 13.67%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 31,153 28,870 27,085 27,103 27,093 25,875 25,718 13.67%
NOSH 115,384 115,483 112,857 112,929 112,888 112,500 111,818 2.12%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 3.96% 1.41% -0.08% 1.54% 2.53% 2.97% -3.28% -
ROE 6.26% 1.24% -0.29% 4.13% 3.75% 2.09% -14.35% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 42.63 21.96 91.42 64.45 35.64 16.14 100.61 -43.67%
EPS 1.69 0.31 -0.07 0.99 0.90 0.48 -3.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.25 0.24 0.24 0.24 0.23 0.23 11.31%
Adjusted Per Share Value based on latest NOSH - 113,333
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 40.26 20.75 84.44 59.57 32.93 14.87 92.08 -42.48%
EPS 1.60 0.29 -0.06 0.92 0.83 0.44 -3.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.255 0.2363 0.2217 0.2218 0.2217 0.2118 0.2105 13.67%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.28 0.41 0.37 0.44 0.40 0.46 0.53 -
P/RPS 0.66 1.87 0.40 0.68 1.12 2.85 0.53 15.79%
P/EPS 16.57 132.26 -528.57 44.44 44.44 95.83 -16.06 -
EY 6.04 0.76 -0.19 2.25 2.25 1.04 -6.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.64 1.54 1.83 1.67 2.00 2.30 -41.17%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 21/08/07 21/05/07 28/02/07 07/11/06 28/08/06 11/05/06 24/02/06 -
Price 0.20 0.34 0.41 0.39 0.45 0.45 0.49 -
P/RPS 0.47 1.55 0.45 0.61 1.26 2.79 0.49 -2.74%
P/EPS 11.83 109.68 -585.71 39.39 50.00 93.75 -14.85 -
EY 8.45 0.91 -0.17 2.54 2.00 1.07 -6.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 1.36 1.71 1.63 1.88 1.96 2.13 -50.67%

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