[SELOGA] YoY Cumulative 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- 114.63%
YoY- 132.71%
View:
Show?
Cumulative Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 24,905 16,495 25,357 18,163 26,049 14,804 19,276 4.35%
PBT 4,004 -150 477 643 -1,617 -2,441 -1,192 -
Tax -19 1 -119 -103 -34 0 -32 -8.31%
NP 3,985 -149 358 540 -1,651 -2,441 -1,224 -
-
NP to SH 3,985 -149 358 540 -1,651 -2,441 -1,224 -
-
Tax Rate 0.47% - 24.95% 16.02% - - - -
Total Cost 20,920 16,644 24,999 17,623 27,700 17,245 20,500 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 13.12% -0.54% 1.24% 2.09% -6.21% -15.47% 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 21.31 14.39 21.96 16.14 23.51 15.95 68.82 -17.73%
EPS 3.41 -0.13 0.31 0.48 -1.49 -2.63 -4.37 -
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 20.38 13.50 20.75 14.87 21.32 12.12 15.78 4.35%
EPS 3.26 -0.12 0.29 0.44 -1.35 -2.00 -1.00 -
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 0.80 1.18 1.87 2.85 4.98 13.29 0.45 10.05%
P/EPS 4.99 -130.77 132.26 95.83 -78.52 -80.61 -7.09 -
EY 20.06 -0.76 0.76 1.04 -1.27 -1.24 -14.10 -
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 0.80 1.18 1.55 2.79 3.02 11.79 1.53 -10.23%
P/EPS 4.99 -130.77 109.68 93.75 -47.65 -71.48 -24.03 -
EY 20.06 -0.76 0.91 1.07 -2.10 -1.40 -4.16 -
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