[SELOGA] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Announcement Date
07-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -189.26%
YoY- -149.73%
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 54,079 28,807 10,023 43,782 32,896 25,732 10,119 205.36%
PBT 7,298 4,425 364 -788 9,337 8,787 2,369 111.57%
Tax -2,602 -1,368 -131 -5,914 -1,829 -1,766 -219 419.90%
NP 4,696 3,057 233 -6,702 7,508 7,021 2,150 68.26%
-
NP to SH 4,696 3,057 233 -6,702 7,508 7,021 2,150 68.26%
-
Tax Rate 35.65% 30.92% 35.99% - 19.59% 20.10% 9.24% -
Total Cost 49,383 25,750 9,790 50,484 25,388 18,711 7,969 237.00%
-
Net Worth 3,970,701 3,805,903 3,519,526 3,429,968 47,941 46,767 43,233 1930.05%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 3,970,701 3,805,903 3,519,526 3,429,968 47,941 46,767 43,233 1930.05%
NOSH 122,931 122,771 122,631 120,349 119,554 117,802 116,847 3.43%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 8.68% 10.61% 2.32% -15.31% 22.82% 27.29% 21.25% -
ROE 0.12% 0.08% 0.01% -0.20% 15.66% 15.01% 4.97% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 43.99 23.46 8.17 36.38 27.52 21.84 8.66 195.20%
EPS 3.82 2.49 0.19 -5.56 6.28 5.96 1.84 62.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 32.30 31.00 28.70 28.50 0.401 0.397 0.37 1862.54%
Adjusted Per Share Value based on latest NOSH - 118,933
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 44.26 23.58 8.20 35.83 26.92 21.06 8.28 205.40%
EPS 3.84 2.50 0.19 -5.49 6.14 5.75 1.76 68.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 32.4977 31.149 28.8052 28.0722 0.3924 0.3828 0.3538 1930.18%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.17 0.17 0.17 0.17 0.17 0.17 0.17 -
P/RPS 0.39 0.72 2.08 0.47 0.62 0.78 1.96 -65.88%
P/EPS 4.45 6.83 89.47 -3.05 2.71 2.85 9.24 -38.53%
EY 22.47 14.65 1.12 -32.76 36.94 35.06 10.82 62.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.01 0.01 0.01 0.42 0.43 0.46 -92.19%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 25/11/11 26/08/11 27/05/11 07/02/11 25/11/10 24/08/10 31/05/10 -
Price 0.17 0.17 0.17 0.17 0.17 0.17 0.17 -
P/RPS 0.39 0.72 2.08 0.47 0.62 0.78 1.96 -65.88%
P/EPS 4.45 6.83 89.47 -3.05 2.71 2.85 9.24 -38.53%
EY 22.47 14.65 1.12 -32.76 36.94 35.06 10.82 62.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.01 0.01 0.01 0.42 0.43 0.46 -92.19%

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