[SELOGA] QoQ TTM Result on 31-Mar-2007 [#1]

Announcement Date
21-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -227.5%
YoY- 82.52%
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 89,032 101,694 112,133 110,372 103,178 107,740 101,424 -8.29%
PBT -3,490 119 1,404 288 454 1,978 855 -
Tax -703 -1,024 -550 -550 -534 -309 -182 145.57%
NP -4,193 -905 854 -262 -80 1,669 673 -
-
NP to SH -4,193 -905 854 -262 -80 1,669 673 -
-
Tax Rate - 860.50% 39.17% 190.97% 117.62% 15.62% 21.29% -
Total Cost 93,225 102,599 111,279 110,634 103,258 106,071 100,751 -5.03%
-
Net Worth 28,076 30,339 31,375 28,870 27,360 27,199 27,200 2.12%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 28,076 30,339 31,375 28,870 27,360 27,199 27,200 2.12%
NOSH 116,984 116,690 116,204 115,483 114,000 113,333 113,333 2.13%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin -4.71% -0.89% 0.76% -0.24% -0.08% 1.55% 0.66% -
ROE -14.93% -2.98% 2.72% -0.91% -0.29% 6.14% 2.47% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 76.11 87.15 96.50 95.57 90.51 95.06 89.49 -10.20%
EPS -3.58 -0.78 0.73 -0.23 -0.07 1.47 0.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.26 0.27 0.25 0.24 0.24 0.24 0.00%
Adjusted Per Share Value based on latest NOSH - 115,483
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 72.87 83.23 91.77 90.33 84.44 88.18 83.01 -8.29%
EPS -3.43 -0.74 0.70 -0.21 -0.07 1.37 0.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2298 0.2483 0.2568 0.2363 0.2239 0.2226 0.2226 2.13%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.17 0.27 0.28 0.41 0.37 0.44 0.40 -
P/RPS 0.22 0.31 0.29 0.43 0.41 0.46 0.45 -37.85%
P/EPS -4.74 -34.81 38.10 -180.72 -527.25 29.88 67.36 -
EY -21.08 -2.87 2.62 -0.55 -0.19 3.35 1.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 1.04 1.04 1.64 1.54 1.83 1.67 -43.37%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 26/02/08 21/11/07 21/08/07 21/05/07 28/02/07 07/11/06 28/08/06 -
Price 0.17 0.17 0.20 0.34 0.41 0.39 0.45 -
P/RPS 0.22 0.20 0.21 0.36 0.45 0.41 0.50 -42.06%
P/EPS -4.74 -21.92 27.21 -149.86 -584.25 26.48 75.78 -
EY -21.08 -4.56 3.67 -0.67 -0.17 3.78 1.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.65 0.74 1.36 1.71 1.63 1.88 -47.65%

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