[SELOGA] QoQ Quarter Result on 31-Mar-2010 [#1]

Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 44.3%
YoY- -46.05%
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 13,287 7,164 15,613 10,119 12,251 15,513 9,214 27.55%
PBT -7,724 549 6,418 2,369 2,369 6,936 4,120 -
Tax -4,085 -63 -1,547 -219 -879 -1,987 -517 295.21%
NP -11,809 486 4,871 2,150 1,490 4,949 3,603 -
-
NP to SH -11,809 486 4,871 2,150 1,490 4,949 3,603 -
-
Tax Rate - 11.48% 24.10% 9.24% 37.10% 28.65% 12.55% -
Total Cost 25,096 6,678 10,742 7,969 10,761 10,564 5,611 170.72%
-
Net Worth 3,389,607 47,533 46,822 43,233 41,766 39,545 34,626 2006.38%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 3,389,607 47,533 46,822 43,233 41,766 39,545 34,626 2006.38%
NOSH 118,933 118,536 117,941 116,847 117,322 116,997 116,980 1.10%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -88.88% 6.78% 31.20% 21.25% 12.16% 31.90% 39.10% -
ROE -0.35% 1.02% 10.40% 4.97% 3.57% 12.51% 10.41% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 11.17 6.04 13.24 8.66 10.44 13.26 7.88 26.10%
EPS -9.80 0.41 4.13 1.84 1.27 4.23 3.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 28.50 0.401 0.397 0.37 0.356 0.338 0.296 1983.31%
Adjusted Per Share Value based on latest NOSH - 116,847
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 10.87 5.86 12.78 8.28 10.03 12.70 7.54 27.53%
EPS -9.66 0.40 3.99 1.76 1.22 4.05 2.95 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 27.7419 0.389 0.3832 0.3538 0.3418 0.3237 0.2834 2006.35%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.17 0.17 0.17 0.17 0.17 0.17 0.17 -
P/RPS 1.52 2.81 1.28 1.96 1.63 1.28 2.16 -20.83%
P/EPS -1.71 41.46 4.12 9.24 13.39 4.02 5.52 -
EY -58.41 2.41 24.29 10.82 7.47 24.88 18.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.42 0.43 0.46 0.48 0.50 0.57 -93.19%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 07/02/11 25/11/10 24/08/10 31/05/10 25/02/10 25/11/09 26/08/09 -
Price 0.17 0.17 0.17 0.17 0.17 0.17 0.17 -
P/RPS 1.52 2.81 1.28 1.96 1.63 1.28 2.16 -20.83%
P/EPS -1.71 41.46 4.12 9.24 13.39 4.02 5.52 -
EY -58.41 2.41 24.29 10.82 7.47 24.88 18.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.42 0.43 0.46 0.48 0.50 0.57 -93.19%

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