[SELOGA] YoY Annualized Quarter Result on 30-Sep-2005 [#3]

Announcement Date
30-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 15.53%
YoY- 14.01%
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 49,952 95,069 97,048 103,525 79,564 70,740 90,706 -9.45%
PBT -2,278 1,490 1,937 -5,609 -6,576 -7,136 -15,089 -27.00%
Tax -162 -1,100 -446 -45 0 -42 13 -
NP -2,441 390 1,490 -5,654 -6,576 -7,178 -15,076 -26.15%
-
NP to SH -2,441 390 1,490 -5,654 -6,576 -7,178 -15,076 -26.15%
-
Tax Rate - 73.83% 23.03% - - - - -
Total Cost 52,393 94,678 95,557 109,179 86,140 77,918 105,782 -11.04%
-
Net Worth 26,823 30,471 27,103 24,553 14,678 7,426 -28,281 -
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 26,823 30,471 27,103 24,553 14,678 7,426 -28,281 -
NOSH 116,624 117,199 112,929 111,605 97,857 61,885 28,001 26.81%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin -4.89% 0.41% 1.54% -5.46% -8.27% -10.15% -16.62% -
ROE -9.10% 1.28% 5.50% -23.03% -44.80% -96.67% 0.00% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 42.83 81.12 85.94 92.76 81.31 114.31 323.94 -28.60%
EPS -2.09 0.33 1.32 -5.07 -6.72 -11.60 -53.84 -41.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.26 0.24 0.22 0.15 0.12 -1.01 -
Adjusted Per Share Value based on latest NOSH - 111,749
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 40.88 77.81 79.43 84.73 65.12 57.90 74.24 -9.45%
EPS -2.00 0.32 1.22 -4.63 -5.38 -5.88 -12.34 -26.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2195 0.2494 0.2218 0.201 0.1201 0.0608 -0.2315 -
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 24/03/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 - -
Price 0.17 0.27 0.44 0.55 1.63 0.99 0.00 -
P/RPS 0.40 0.33 0.51 0.59 2.00 0.87 0.00 -
P/EPS -8.12 81.00 33.33 -10.86 -24.26 -8.53 0.00 -
EY -12.31 1.23 3.00 -9.21 -4.12 -11.72 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 1.04 1.83 2.50 10.87 8.25 0.00 -
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 24/03/08 21/11/07 07/11/06 30/11/05 22/11/04 23/12/03 29/11/02 -
Price 0.17 0.17 0.39 0.52 1.69 1.55 0.00 -
P/RPS 0.40 0.21 0.45 0.56 2.08 1.36 0.00 -
P/EPS -8.12 51.00 29.55 -10.26 -25.15 -13.36 0.00 -
EY -12.31 1.96 3.38 -9.74 -3.98 -7.48 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.65 1.63 2.36 11.27 12.92 0.00 -

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