[SELOGA] YoY Cumulative Quarter Result on 30-Sep-2007 [#3]

Announcement Date
21-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -84.97%
YoY- -73.79%
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 32,896 49,632 37,464 71,302 72,786 77,644 59,673 -9.44%
PBT 9,337 15,060 -1,709 1,118 1,453 -4,207 -4,932 -
Tax -1,829 -2,523 -122 -825 -335 -34 0 -
NP 7,508 12,537 -1,831 293 1,118 -4,241 -4,932 -
-
NP to SH 7,508 12,537 -1,831 293 1,118 -4,241 -4,932 -
-
Tax Rate 19.59% 16.75% - 73.79% 23.06% - - -
Total Cost 25,388 37,095 39,295 71,009 71,668 81,885 64,605 -14.40%
-
Net Worth 47,941 39,528 26,823 30,471 27,103 24,553 14,678 21.79%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 47,941 39,528 26,823 30,471 27,103 24,553 14,678 21.79%
NOSH 119,554 116,949 116,624 117,200 112,929 111,605 97,857 3.39%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 22.82% 25.26% -4.89% 0.41% 1.54% -5.46% -8.27% -
ROE 15.66% 31.72% -6.83% 0.96% 4.13% -17.27% -33.60% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 27.52 42.44 32.12 60.84 64.45 69.57 60.98 -12.41%
EPS 6.28 10.72 -1.57 0.25 0.99 -3.80 -5.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.401 0.338 0.23 0.26 0.24 0.22 0.15 17.79%
Adjusted Per Share Value based on latest NOSH - 116,690
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 26.92 40.62 30.66 58.36 59.57 63.55 48.84 -9.44%
EPS 6.14 10.26 -1.50 0.24 0.92 -3.47 -4.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3924 0.3235 0.2195 0.2494 0.2218 0.201 0.1201 21.80%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 24/03/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.17 0.17 0.17 0.27 0.44 0.55 1.63 -
P/RPS 0.62 0.40 0.53 0.44 0.68 0.79 2.67 -21.59%
P/EPS 2.71 1.59 -10.83 108.00 44.44 -14.47 -32.34 -
EY 36.94 63.06 -9.24 0.93 2.25 -6.91 -3.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.50 0.74 1.04 1.83 2.50 10.87 -41.84%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 25/11/10 25/11/09 24/03/08 21/11/07 07/11/06 30/11/05 22/11/04 -
Price 0.17 0.17 0.17 0.17 0.39 0.52 1.69 -
P/RPS 0.62 0.40 0.53 0.28 0.61 0.75 2.77 -22.07%
P/EPS 2.71 1.59 -10.83 68.00 39.39 -13.68 -33.53 -
EY 36.94 63.06 -9.24 1.47 2.54 -7.31 -2.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.50 0.74 0.65 1.63 2.36 11.27 -42.19%

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