[SELOGA] YoY Quarter Result on 31-Dec-2006 [#4]

Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -1274.51%
YoY- -317.42%
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 12,251 10,359 17,730 30,392 34,954 27,958 20,096 -7.91%
PBT 2,369 -1,903 -4,608 -999 525 -2,441 -4,393 -
Tax -879 -5 122 -199 26 -34 -115 40.30%
NP 1,490 -1,908 -4,486 -1,198 551 -2,475 -4,508 -
-
NP to SH 1,490 -1,908 -4,486 -1,198 551 -2,475 -4,508 -
-
Tax Rate 37.10% - - - -4.95% - - -
Total Cost 10,761 12,267 22,216 31,590 34,403 30,433 24,604 -12.86%
-
Net Worth 41,766 25,752 28,076 27,360 25,863 25,462 7,285 33.74%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 41,766 25,752 28,076 27,360 25,863 25,462 7,285 33.74%
NOSH 117,322 117,055 116,984 114,000 112,448 101,851 91,070 4.30%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 12.16% -18.42% -25.30% -3.94% 1.58% -8.85% -22.43% -
ROE 3.57% -7.41% -15.98% -4.38% 2.13% -9.72% -61.88% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 10.44 8.85 15.16 26.66 31.08 27.45 22.07 -11.71%
EPS 1.27 -1.63 -3.78 -1.05 0.49 -2.43 -4.95 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.356 0.22 0.24 0.24 0.23 0.25 0.08 28.22%
Adjusted Per Share Value based on latest NOSH - 114,000
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 10.03 8.48 14.51 24.87 28.61 22.88 16.45 -7.90%
EPS 1.22 -1.56 -3.67 -0.98 0.45 -2.03 -3.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3418 0.2108 0.2298 0.2239 0.2117 0.2084 0.0596 33.75%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.17 0.17 0.17 0.37 0.53 1.78 1.68 -
P/RPS 1.63 1.92 1.12 1.39 1.71 6.48 7.61 -22.63%
P/EPS 13.39 -10.43 -4.43 -35.21 108.16 -73.25 -33.94 -
EY 7.47 -9.59 -22.56 -2.84 0.92 -1.37 -2.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.77 0.71 1.54 2.30 7.12 21.00 -46.69%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 26/02/09 26/02/08 28/02/07 24/02/06 24/02/05 25/02/04 -
Price 0.17 0.17 0.17 0.41 0.49 1.42 2.60 -
P/RPS 1.63 1.92 1.12 1.54 1.58 5.17 11.78 -28.05%
P/EPS 13.39 -10.43 -4.43 -39.02 100.00 -58.44 -52.53 -
EY 7.47 -9.59 -22.56 -2.56 1.00 -1.71 -1.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.77 0.71 1.71 2.13 5.68 32.50 -50.43%

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