[SELOGA] YoY Annualized Quarter Result on 30-Sep-2010 [#3]

Announcement Date
25-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -28.71%
YoY- -40.11%
View:
Show?
Annualized Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 72,105 43,861 66,176 49,952 95,069 97,048 103,525 -5.84%
PBT 9,730 12,449 20,080 -2,278 1,490 1,937 -5,609 -
Tax -3,469 -2,438 -3,364 -162 -1,100 -446 -45 106.23%
NP 6,261 10,010 16,716 -2,441 390 1,490 -5,654 -
-
NP to SH 6,261 10,010 16,716 -2,441 390 1,490 -5,654 -
-
Tax Rate 35.65% 19.58% 16.75% - 73.83% 23.03% - -
Total Cost 65,844 33,850 49,460 52,393 94,678 95,557 109,179 -8.07%
-
Net Worth 3,970,701 47,941 39,528 26,823 30,471 27,103 24,553 133.32%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 3,970,701 47,941 39,528 26,823 30,471 27,103 24,553 133.32%
NOSH 122,931 119,554 116,949 116,624 117,199 112,929 111,605 1.62%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 8.68% 22.82% 25.26% -4.89% 0.41% 1.54% -5.46% -
ROE 0.16% 20.88% 42.29% -9.10% 1.28% 5.50% -23.03% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 58.65 36.69 56.59 42.83 81.12 85.94 92.76 -7.35%
EPS 5.09 8.37 14.29 -2.09 0.33 1.32 -5.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 32.30 0.401 0.338 0.23 0.26 0.24 0.22 129.59%
Adjusted Per Share Value based on latest NOSH - 118,536
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 59.01 35.90 54.16 40.88 77.81 79.43 84.73 -5.84%
EPS 5.12 8.19 13.68 -2.00 0.32 1.22 -4.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 32.4977 0.3924 0.3235 0.2195 0.2494 0.2218 0.201 133.31%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 24/03/08 28/09/07 29/09/06 30/09/05 -
Price 0.17 0.17 0.17 0.17 0.27 0.44 0.55 -
P/RPS 0.29 0.46 0.30 0.40 0.33 0.51 0.59 -11.15%
P/EPS 3.34 2.03 1.19 -8.12 81.00 33.33 -10.86 -
EY 29.96 49.25 84.08 -12.31 1.23 3.00 -9.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.42 0.50 0.74 1.04 1.83 2.50 -60.14%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 25/11/11 25/11/10 25/11/09 24/03/08 21/11/07 07/11/06 30/11/05 -
Price 0.17 0.17 0.17 0.17 0.17 0.39 0.52 -
P/RPS 0.29 0.46 0.30 0.40 0.21 0.45 0.56 -10.38%
P/EPS 3.34 2.03 1.19 -8.12 51.00 29.55 -10.26 -
EY 29.96 49.25 84.08 -12.31 1.96 3.38 -9.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.42 0.50 0.74 0.65 1.63 2.36 -59.75%

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