[SELOGA] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Announcement Date
11-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 114.63%
YoY- 132.71%
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 103,178 72,786 40,234 18,163 112,502 77,644 51,408 58.91%
PBT 455 1,453 1,224 643 -3,682 -4,207 -3,313 -
Tax -534 -335 -208 -103 -8 -34 -34 524.01%
NP -79 1,118 1,016 540 -3,690 -4,241 -3,347 -91.71%
-
NP to SH -79 1,118 1,016 540 -3,690 -4,241 -3,347 -91.71%
-
Tax Rate 117.36% 23.06% 16.99% 16.02% - - - -
Total Cost 103,257 71,668 39,218 17,623 116,192 81,885 54,755 52.46%
-
Net Worth 27,085 27,103 27,093 25,875 25,718 24,553 25,575 3.88%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 27,085 27,103 27,093 25,875 25,718 24,553 25,575 3.88%
NOSH 112,857 112,929 112,888 112,500 111,818 111,605 111,196 0.99%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin -0.08% 1.54% 2.53% 2.97% -3.28% -5.46% -6.51% -
ROE -0.29% 4.13% 3.75% 2.09% -14.35% -17.27% -13.09% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 91.42 64.45 35.64 16.14 100.61 69.57 46.23 57.35%
EPS -0.07 0.99 0.90 0.48 -3.30 -3.80 -3.01 -91.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.24 0.24 0.23 0.23 0.22 0.23 2.86%
Adjusted Per Share Value based on latest NOSH - 112,500
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 84.44 59.57 32.93 14.87 92.08 63.55 42.07 58.91%
EPS -0.06 0.92 0.83 0.44 -3.02 -3.47 -2.74 -92.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2217 0.2218 0.2217 0.2118 0.2105 0.201 0.2093 3.90%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.37 0.44 0.40 0.46 0.53 0.55 0.78 -
P/RPS 0.40 0.68 1.12 2.85 0.53 0.79 1.69 -61.63%
P/EPS -528.57 44.44 44.44 95.83 -16.06 -14.47 -25.91 642.51%
EY -0.19 2.25 2.25 1.04 -6.23 -6.91 -3.86 -86.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 1.83 1.67 2.00 2.30 2.50 3.39 -40.82%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 07/11/06 28/08/06 11/05/06 24/02/06 30/11/05 29/08/05 -
Price 0.41 0.39 0.45 0.45 0.49 0.52 0.68 -
P/RPS 0.45 0.61 1.26 2.79 0.49 0.75 1.47 -54.48%
P/EPS -585.71 39.39 50.00 93.75 -14.85 -13.68 -22.59 770.83%
EY -0.17 2.54 2.00 1.07 -6.73 -7.31 -4.43 -88.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 1.63 1.88 1.96 2.13 2.36 2.96 -30.56%

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