[SELOGA] QoQ TTM Result on 30-Sep-2007 [#3]

Announcement Date
21-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -205.97%
YoY- -154.22%
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 68,892 80,170 89,032 101,694 112,133 110,372 103,178 -23.62%
PBT -7,707 -4,117 -3,490 119 1,404 288 454 -
Tax -483 -583 -703 -1,024 -550 -550 -534 -6.47%
NP -8,190 -4,700 -4,193 -905 854 -262 -80 2094.59%
-
NP to SH -8,190 -4,700 -4,193 -905 854 -262 -80 2094.59%
-
Tax Rate - - - 860.50% 39.17% 190.97% 117.62% -
Total Cost 77,082 84,870 93,225 102,599 111,279 110,634 103,258 -17.72%
-
Net Worth 26,946 27,507 28,076 30,339 31,375 28,870 27,360 -1.01%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 26,946 27,507 28,076 30,339 31,375 28,870 27,360 -1.01%
NOSH 117,160 114,615 116,984 116,690 116,204 115,483 114,000 1.84%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin -11.89% -5.86% -4.71% -0.89% 0.76% -0.24% -0.08% -
ROE -30.39% -17.09% -14.93% -2.98% 2.72% -0.91% -0.29% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 58.80 69.95 76.11 87.15 96.50 95.57 90.51 -25.00%
EPS -6.99 -4.10 -3.58 -0.78 0.73 -0.23 -0.07 2058.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.24 0.24 0.26 0.27 0.25 0.24 -2.79%
Adjusted Per Share Value based on latest NOSH - 116,690
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 56.38 65.61 72.87 83.23 91.77 90.33 84.44 -23.62%
EPS -6.70 -3.85 -3.43 -0.74 0.70 -0.21 -0.07 1998.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2205 0.2251 0.2298 0.2483 0.2568 0.2363 0.2239 -1.01%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 24/03/08 24/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.17 0.17 0.17 0.27 0.28 0.41 0.37 -
P/RPS 0.29 0.24 0.22 0.31 0.29 0.43 0.41 -20.63%
P/EPS -2.43 -4.15 -4.74 -34.81 38.10 -180.72 -527.25 -97.23%
EY -41.12 -24.12 -21.08 -2.87 2.62 -0.55 -0.19 3516.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.71 0.71 1.04 1.04 1.64 1.54 -38.67%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 24/03/08 24/03/08 26/02/08 21/11/07 21/08/07 21/05/07 28/02/07 -
Price 0.17 0.17 0.17 0.17 0.20 0.34 0.41 -
P/RPS 0.29 0.24 0.22 0.20 0.21 0.36 0.45 -25.41%
P/EPS -2.43 -4.15 -4.74 -21.92 27.21 -149.86 -584.25 -97.42%
EY -41.12 -24.12 -21.08 -4.56 3.67 -0.67 -0.17 3795.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.71 0.71 0.65 0.74 1.36 1.71 -42.81%

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