[SELOGA] QoQ TTM Result on 30-Jun-2011 [#2]

Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -32.9%
YoY- -161.4%
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 87,919 84,174 67,365 49,258 46,087 46,183 45,147 55.88%
PBT 13,245 12,541 -426 -2,749 -393 1,612 11,705 8.58%
Tax -4,268 -4,106 -6,686 -5,516 -5,826 -5,914 -2,708 35.39%
NP 8,977 8,435 -7,112 -8,265 -6,219 -4,302 8,997 -0.14%
-
NP to SH 8,977 8,435 -7,112 -8,265 -6,219 -4,302 8,997 -0.14%
-
Tax Rate 32.22% 32.74% - - - 366.87% 23.14% -
Total Cost 78,942 75,739 74,477 57,523 52,306 50,485 36,150 68.23%
-
Net Worth 43,547 4,352,802 3,980,428 3,807,608 3,519,526 3,389,607 47,533 -5.66%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 43,547 4,352,802 3,980,428 3,807,608 3,519,526 3,389,607 47,533 -5.66%
NOSH 123,015 122,960 123,233 122,826 122,631 118,933 118,536 2.50%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 10.21% 10.02% -10.56% -16.78% -13.49% -9.32% 19.93% -
ROE 20.61% 0.19% -0.18% -0.22% -0.18% -0.13% 18.93% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 71.47 68.46 54.66 40.10 37.58 38.83 38.09 52.06%
EPS 7.30 6.86 -5.77 -6.73 -5.07 -3.62 7.59 -2.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.354 35.40 32.30 31.00 28.70 28.50 0.401 -7.96%
Adjusted Per Share Value based on latest NOSH - 122,826
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 71.96 68.89 55.13 40.31 37.72 37.80 36.95 55.88%
EPS 7.35 6.90 -5.82 -6.76 -5.09 -3.52 7.36 -0.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3564 35.625 32.5774 31.1629 28.8052 27.7419 0.389 -5.66%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.17 0.17 0.17 0.17 0.17 0.17 0.17 -
P/RPS 0.24 0.25 0.31 0.42 0.45 0.44 0.45 -34.20%
P/EPS 2.33 2.48 -2.95 -2.53 -3.35 -4.70 2.24 2.65%
EY 42.93 40.35 -33.95 -39.58 -29.83 -21.28 44.65 -2.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.00 0.01 0.01 0.01 0.01 0.42 9.30%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 31/05/12 27/02/12 25/11/11 26/08/11 27/05/11 07/02/11 25/11/10 -
Price 0.17 0.17 0.17 0.17 0.17 0.17 0.17 -
P/RPS 0.24 0.25 0.31 0.42 0.45 0.44 0.45 -34.20%
P/EPS 2.33 2.48 -2.95 -2.53 -3.35 -4.70 2.24 2.65%
EY 42.93 40.35 -33.95 -39.58 -29.83 -21.28 44.65 -2.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.00 0.01 0.01 0.01 0.01 0.42 9.30%

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