[SELOGA] QoQ TTM Result on 31-Mar-2008 [#1]

Announcement Date
30-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -12.09%
YoY- -1693.89%
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 47,822 55,193 68,892 80,170 89,032 101,694 112,133 -43.19%
PBT -3,613 -6,318 -7,707 -4,117 -3,490 119 1,404 -
Tax -126 1 -483 -583 -703 -1,024 -550 -62.39%
NP -3,739 -6,317 -8,190 -4,700 -4,193 -905 854 -
-
NP to SH -3,739 -6,317 -8,190 -4,700 -4,193 -905 854 -
-
Tax Rate - - - - - 860.50% 39.17% -
Total Cost 51,561 61,510 77,082 84,870 93,225 102,599 111,279 -39.98%
-
Net Worth 25,752 26,147 26,946 27,507 28,076 30,339 31,375 -12.28%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 25,752 26,147 26,946 27,507 28,076 30,339 31,375 -12.28%
NOSH 117,055 113,684 117,160 114,615 116,984 116,690 116,204 0.48%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin -7.82% -11.45% -11.89% -5.86% -4.71% -0.89% 0.76% -
ROE -14.52% -24.16% -30.39% -17.09% -14.93% -2.98% 2.72% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 40.85 48.55 58.80 69.95 76.11 87.15 96.50 -43.47%
EPS -3.19 -5.56 -6.99 -4.10 -3.58 -0.78 0.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.23 0.23 0.24 0.24 0.26 0.27 -12.70%
Adjusted Per Share Value based on latest NOSH - 114,615
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 39.14 45.17 56.38 65.61 72.87 83.23 91.77 -43.19%
EPS -3.06 -5.17 -6.70 -3.85 -3.43 -0.74 0.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2108 0.214 0.2205 0.2251 0.2298 0.2483 0.2568 -12.27%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 24/03/08 24/03/08 24/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.17 0.17 0.17 0.17 0.17 0.27 0.28 -
P/RPS 0.42 0.35 0.29 0.24 0.22 0.31 0.29 27.86%
P/EPS -5.32 -3.06 -2.43 -4.15 -4.74 -34.81 38.10 -
EY -18.79 -32.69 -41.12 -24.12 -21.08 -2.87 2.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.74 0.74 0.71 0.71 1.04 1.04 -18.08%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 24/03/08 24/03/08 24/03/08 26/02/08 21/11/07 21/08/07 -
Price 0.17 0.17 0.17 0.17 0.17 0.17 0.20 -
P/RPS 0.42 0.35 0.29 0.24 0.22 0.20 0.21 58.40%
P/EPS -5.32 -3.06 -2.43 -4.15 -4.74 -21.92 27.21 -
EY -18.79 -32.69 -41.12 -24.12 -21.08 -4.56 3.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.74 0.74 0.71 0.71 0.65 0.74 2.67%

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