[SELOGA] YoY Annualized Quarter Result on 30-Sep-2006 [#3]

Announcement Date
07-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -26.64%
YoY- 126.36%
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 66,176 49,952 95,069 97,048 103,525 79,564 70,740 -1.10%
PBT 20,080 -2,278 1,490 1,937 -5,609 -6,576 -7,136 -
Tax -3,364 -162 -1,100 -446 -45 0 -42 107.48%
NP 16,716 -2,441 390 1,490 -5,654 -6,576 -7,178 -
-
NP to SH 16,716 -2,441 390 1,490 -5,654 -6,576 -7,178 -
-
Tax Rate 16.75% - 73.83% 23.03% - - - -
Total Cost 49,460 52,393 94,678 95,557 109,179 86,140 77,918 -7.28%
-
Net Worth 39,528 26,823 30,471 27,103 24,553 14,678 7,426 32.10%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 39,528 26,823 30,471 27,103 24,553 14,678 7,426 32.10%
NOSH 116,949 116,624 117,199 112,929 111,605 97,857 61,885 11.17%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 25.26% -4.89% 0.41% 1.54% -5.46% -8.27% -10.15% -
ROE 42.29% -9.10% 1.28% 5.50% -23.03% -44.80% -96.67% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 56.59 42.83 81.12 85.94 92.76 81.31 114.31 -11.04%
EPS 14.29 -2.09 0.33 1.32 -5.07 -6.72 -11.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.338 0.23 0.26 0.24 0.22 0.15 0.12 18.81%
Adjusted Per Share Value based on latest NOSH - 113,333
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 54.16 40.88 77.81 79.43 84.73 65.12 57.90 -1.10%
EPS 13.68 -2.00 0.32 1.22 -4.63 -5.38 -5.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3235 0.2195 0.2494 0.2218 0.201 0.1201 0.0608 32.09%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 24/03/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.17 0.17 0.27 0.44 0.55 1.63 0.99 -
P/RPS 0.30 0.40 0.33 0.51 0.59 2.00 0.87 -16.24%
P/EPS 1.19 -8.12 81.00 33.33 -10.86 -24.26 -8.53 -
EY 84.08 -12.31 1.23 3.00 -9.21 -4.12 -11.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.74 1.04 1.83 2.50 10.87 8.25 -37.29%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 25/11/09 24/03/08 21/11/07 07/11/06 30/11/05 22/11/04 23/12/03 -
Price 0.17 0.17 0.17 0.39 0.52 1.69 1.55 -
P/RPS 0.30 0.40 0.21 0.45 0.56 2.08 1.36 -22.25%
P/EPS 1.19 -8.12 51.00 29.55 -10.26 -25.15 -13.36 -
EY 84.08 -12.31 1.96 3.38 -9.74 -3.98 -7.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.74 0.65 1.63 2.36 11.27 12.92 -41.81%

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