[SELOGA] QoQ Quarter Result on 31-Dec-2005 [#4]

Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 161.63%
YoY- 122.26%
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 32,552 22,071 18,163 34,954 26,236 25,359 26,049 16.00%
PBT 229 581 643 525 -894 -1,696 -1,617 -
Tax -127 -105 -103 26 0 0 -34 140.54%
NP 102 476 540 551 -894 -1,696 -1,651 -
-
NP to SH 102 476 540 551 -894 -1,696 -1,651 -
-
Tax Rate 55.46% 18.07% 16.02% -4.95% - - - -
Total Cost 32,450 21,595 17,623 34,403 27,130 27,055 27,700 11.11%
-
Net Worth 27,199 27,200 25,875 25,863 24,584 25,833 26,593 1.51%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 27,199 27,200 25,875 25,863 24,584 25,833 26,593 1.51%
NOSH 113,333 113,333 112,500 112,448 111,749 112,317 110,805 1.51%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 0.31% 2.16% 2.97% 1.58% -3.41% -6.69% -6.34% -
ROE 0.38% 1.75% 2.09% 2.13% -3.64% -6.57% -6.21% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 28.72 19.47 16.14 31.08 23.48 22.58 23.51 14.26%
EPS 0.09 0.42 0.48 0.49 -0.80 -1.51 -1.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.24 0.23 0.23 0.22 0.23 0.24 0.00%
Adjusted Per Share Value based on latest NOSH - 112,448
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 26.64 18.06 14.87 28.61 21.47 20.75 21.32 15.99%
EPS 0.08 0.39 0.44 0.45 -0.73 -1.39 -1.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2226 0.2226 0.2118 0.2117 0.2012 0.2114 0.2176 1.52%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.44 0.40 0.46 0.53 0.55 0.78 1.17 -
P/RPS 1.53 2.05 2.85 1.71 2.34 3.45 4.98 -54.43%
P/EPS 488.89 95.24 95.83 108.16 -68.75 -51.66 -78.52 -
EY 0.20 1.05 1.04 0.92 -1.45 -1.94 -1.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 1.67 2.00 2.30 2.50 3.39 4.88 -47.96%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 07/11/06 28/08/06 11/05/06 24/02/06 30/11/05 29/08/05 27/05/05 -
Price 0.39 0.45 0.45 0.49 0.52 0.68 0.71 -
P/RPS 1.36 2.31 2.79 1.58 2.21 3.01 3.02 -41.21%
P/EPS 433.33 107.14 93.75 100.00 -65.00 -45.03 -47.65 -
EY 0.23 0.93 1.07 1.00 -1.54 -2.22 -2.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 1.88 1.96 2.13 2.36 2.96 2.96 -32.79%

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