[SELOGA] QoQ TTM 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- 45.06%
YoY- 50.18%
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 107,740 101,424 104,712 112,598 105,602 98,599 98,876 5.88%
PBT 1,978 855 -1,422 -3,682 -6,648 -7,841 -6,549 -
Tax -309 -182 -77 -8 -68 -68 -68 174.09%
NP 1,669 673 -1,499 -3,690 -6,716 -7,909 -6,617 -
-
NP to SH 1,669 673 -1,499 -3,690 -6,716 -7,909 -6,617 -
-
Tax Rate 15.62% 21.29% - - - - - -
Total Cost 106,071 100,751 106,211 116,288 112,318 106,508 105,493 0.36%
-
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 1.55% 0.66% -1.43% -3.28% -6.36% -8.02% -6.69% -
ROE 6.14% 2.47% -5.79% -14.27% -27.32% -30.62% -24.88% -
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 95.06 89.49 93.08 100.13 94.50 87.79 89.23 4.30%
EPS 1.47 0.59 -1.33 -3.28 -6.01 -7.04 -5.97 -
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 88.18 83.01 85.70 92.15 86.43 80.70 80.92 5.88%
EPS 1.37 0.55 -1.23 -3.02 -5.50 -6.47 -5.42 -
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 0.46 0.45 0.49 0.53 0.58 0.89 1.31 -50.19%
P/EPS 29.88 67.36 -34.52 -16.15 -9.15 -11.08 -19.59 -
EY 3.35 1.48 -2.90 -6.19 -10.93 -9.03 -5.10 -
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 0.41 0.50 0.48 0.49 0.55 0.77 0.80 -35.93%
P/EPS 26.48 75.78 -33.77 -14.93 -8.65 -9.66 -11.89 -
EY 3.78 1.32 -2.96 -6.70 -11.56 -10.36 -8.41 -
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