[SELOGA] QoQ Quarter Result on 30-Sep-2008 [#3]

Announcement Date
28-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 111.38%
YoY- 113.04%
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 9,214 24,905 10,359 8,414 12,554 16,495 17,730 -35.38%
PBT 4,120 4,004 -1,903 333 -1,893 -150 -4,608 -
Tax -517 -19 -5 -117 -5 1 122 -
NP 3,603 3,985 -1,908 216 -1,898 -149 -4,486 -
-
NP to SH 3,603 3,985 -1,908 216 -1,898 -149 -4,486 -
-
Tax Rate 12.55% 0.47% - 35.14% - - - -
Total Cost 5,611 20,920 12,267 8,198 14,452 16,644 22,216 -60.07%
-
Net Worth 34,626 30,384 25,752 26,147 26,946 27,507 28,076 15.01%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 34,626 30,384 25,752 26,147 26,946 27,507 28,076 15.01%
NOSH 116,980 116,862 117,055 113,684 117,160 114,615 116,984 -0.00%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 39.10% 16.00% -18.42% 2.57% -15.12% -0.90% -25.30% -
ROE 10.41% 13.12% -7.41% 0.83% -7.04% -0.54% -15.98% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 7.88 21.31 8.85 7.40 10.72 14.39 15.16 -35.37%
EPS 3.08 3.41 -1.63 0.19 -1.62 -0.13 -3.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.296 0.26 0.22 0.23 0.23 0.24 0.24 15.02%
Adjusted Per Share Value based on latest NOSH - 113,684
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 7.54 20.38 8.48 6.89 10.27 13.50 14.51 -35.39%
EPS 2.95 3.26 -1.56 0.18 -1.55 -0.12 -3.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2834 0.2487 0.2108 0.214 0.2205 0.2251 0.2298 15.01%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 24/03/08 24/03/08 24/03/08 31/12/07 -
Price 0.17 0.17 0.17 0.17 0.17 0.17 0.17 -
P/RPS 2.16 0.80 1.92 2.30 1.59 1.18 1.12 54.99%
P/EPS 5.52 4.99 -10.43 89.47 -10.49 -130.77 -4.43 -
EY 18.12 20.06 -9.59 1.12 -9.53 -0.76 -22.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.65 0.77 0.74 0.74 0.71 0.71 -13.63%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 26/08/09 26/05/09 26/02/09 24/03/08 24/03/08 24/03/08 26/02/08 -
Price 0.17 0.17 0.17 0.17 0.17 0.17 0.17 -
P/RPS 2.16 0.80 1.92 2.30 1.59 1.18 1.12 54.99%
P/EPS 5.52 4.99 -10.43 89.47 -10.49 -130.77 -4.43 -
EY 18.12 20.06 -9.59 1.12 -9.53 -0.76 -22.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.65 0.77 0.74 0.74 0.71 0.71 -13.63%

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