[SELOGA] YoY Annualized Quarter Result on 31-Mar-2006 [#1]

Announcement Date
11-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 158.54%
YoY- 132.71%
View:
Show?
Annualized Quarter Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 99,620 65,980 101,428 72,652 104,196 59,216 77,104 4.35%
PBT 16,016 -600 1,908 2,572 -6,468 -9,764 -4,768 -
Tax -76 4 -476 -412 -136 0 -128 -8.31%
NP 15,940 -596 1,432 2,160 -6,604 -9,764 -4,896 -
-
NP to SH 15,940 -596 1,432 2,160 -6,604 -9,764 -4,896 -
-
Tax Rate 0.47% - 24.95% 16.02% - - - -
Total Cost 83,680 66,576 99,996 70,492 110,800 68,980 82,000 0.33%
-
Net Worth 30,384 27,507 28,870 25,875 26,593 15,778 -40,053 -
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 30,384 27,507 28,870 25,875 26,593 15,778 -40,053 -
NOSH 116,862 114,615 115,483 112,500 110,805 92,813 28,009 26.85%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 16.00% -0.90% 1.41% 2.97% -6.34% -16.49% -6.35% -
ROE 52.46% -2.17% 4.96% 8.35% -24.83% -61.88% 0.00% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 85.25 57.57 87.83 64.58 94.04 63.80 275.28 -17.73%
EPS 13.64 -0.52 1.24 1.92 -5.96 -10.52 -17.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.24 0.25 0.23 0.24 0.17 -1.43 -
Adjusted Per Share Value based on latest NOSH - 112,500
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 81.53 54.00 83.01 59.46 85.28 48.46 63.10 4.35%
EPS 13.05 -0.49 1.17 1.77 -5.40 -7.99 -4.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2487 0.2251 0.2363 0.2118 0.2176 0.1291 -0.3278 -
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 24/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 0.17 0.17 0.41 0.46 1.17 2.12 0.31 -
P/RPS 0.20 0.30 0.47 0.71 1.24 3.32 0.11 10.46%
P/EPS 1.25 -32.69 33.06 23.96 -19.63 -20.15 -1.77 -
EY 80.24 -3.06 3.02 4.17 -5.09 -4.96 -56.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.71 1.64 2.00 4.88 12.47 0.00 -
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 26/05/09 24/03/08 21/05/07 11/05/06 27/05/05 27/04/04 27/05/03 -
Price 0.17 0.17 0.34 0.45 0.71 1.88 1.05 -
P/RPS 0.20 0.30 0.39 0.70 0.76 2.95 0.38 -10.13%
P/EPS 1.25 -32.69 27.42 23.44 -11.91 -17.87 -6.01 -
EY 80.24 -3.06 3.65 4.27 -8.39 -5.60 -16.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.71 1.36 1.96 2.96 11.06 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