[SELOGA] QoQ Cumulative 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- -107.07%
YoY- 97.86%
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 71,302 49,189 25,357 103,178 72,786 40,234 18,163 148.64%
PBT 1,118 2,174 477 455 1,453 1,224 643 44.54%
Tax -825 -224 -119 -534 -335 -208 -103 299.81%
NP 293 1,950 358 -79 1,118 1,016 540 -33.45%
-
NP to SH 293 1,950 358 -79 1,118 1,016 540 -33.45%
-
Tax Rate 73.79% 10.30% 24.95% 117.36% 23.06% 16.99% 16.02% -
Total Cost 71,009 47,239 24,999 103,257 71,668 39,218 17,623 153.00%
-
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 117,200 115,384 115,483 112,857 112,929 112,888 112,500 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 0.96% 6.26% 1.24% -0.29% 4.13% 3.75% 2.09% -
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 60.84 42.63 21.96 91.42 64.45 35.64 16.14 142.01%
EPS 0.25 1.69 0.31 -0.07 0.99 0.90 0.48 -35.24%
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 58.36 40.26 20.75 84.44 59.57 32.93 14.87 148.60%
EPS 0.24 1.60 0.29 -0.06 0.92 0.83 0.44 -33.21%
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 0.44 0.66 1.87 0.40 0.68 1.12 2.85 -71.18%
P/EPS 108.00 16.57 132.26 -528.57 44.44 44.44 95.83 8.28%
EY 0.93 6.04 0.76 -0.19 2.25 2.25 1.04 -7.17%
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 0.28 0.47 1.55 0.45 0.61 1.26 2.79 -78.37%
P/EPS 68.00 11.83 109.68 -585.71 39.39 50.00 93.75 -19.25%
EY 1.47 8.45 0.91 -0.17 2.54 2.00 1.07 23.55%
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