[SELOGA] YoY Quarter Result on 31-Mar-2008 [#1]

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Quarter Result
Revenue	10,023	10,119	24,905	16,495	25,357	18,163	26,049	-14.70%
YoY %	-0.95%	-59.37%	50.99%	-34.95%	39.61%	-30.27%	-	-
Horiz. %	38.48%	38.85%	95.61%	63.32%	97.34%	69.73%	100.00%	-
PBT	364	2,369	4,004	-150	477	643	-1,617	-
YoY %	-84.63%	-40.83%	2,769.33%	-131.45%	-25.82%	139.76%	-	-
Horiz. %	-22.51%	-146.51%	-247.62%	9.28%	-29.50%	-39.76%	100.00%	-
Tax	-131	-219	-19	1	-119	-103	-34	25.19%
YoY %	40.18%	-1,052.63%	-2,000.00%	100.84%	-15.53%	-202.94%	-	-
Horiz. %	385.29%	644.12%	55.88%	-2.94%	350.00%	302.94%	100.00%	-
NP	233	2,150	3,985	-149	358	540	-1,651	-
YoY %	-89.16%	-46.05%	2,774.50%	-141.62%	-33.70%	132.71%	-	-
Horiz. %	-14.11%	-130.22%	-241.37%	9.02%	-21.68%	-32.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	233	2,150	3,985	-149	358	540	-1,651	-
YoY %	-89.16%	-46.05%	2,774.50%	-141.62%	-33.70%	132.71%	-	-
Horiz. %	-14.11%	-130.22%	-241.37%	9.02%	-21.68%	-32.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	35.99%	9.24%	0.47%	-	24.95%	16.02%	-	-
YoY %	289.50%	1,865.96%	0.00%	-	55.74%	0.00%	-	-
Horiz. %	224.66%	57.68%	2.93%	-	155.74%	100.00%	-	-
Total Cost	9,790	7,969	20,920	16,644	24,999	17,623	27,700	-15.90%
YoY %	22.85%	-61.91%	25.69%	-33.42%	41.85%	-36.38%	-	-
Horiz. %	35.34%	28.77%	75.52%	60.09%	90.25%	63.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,519,526	43,233	30,384	27,507	28,870	25,875	26,593	125.66%
YoY %	8,040.83%	42.29%	10.46%	-4.72%	11.57%	-2.70%	-	-
Horiz. %	13,234.78%	162.57%	114.26%	103.44%	108.56%	97.30%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Equity
Net Worth	3,519,526	43,233	30,384	27,507	28,870	25,875	26,593	125.66%
YoY %	8,040.83%	42.29%	10.46%	-4.72%	11.57%	-2.70%	-	-
Horiz. %	13,234.78%	162.57%	114.26%	103.44%	108.56%	97.30%	100.00%	-
NOSH	122,631	116,847	116,862	114,615	115,483	112,500	110,805	1.70%
YoY %	4.95%	-0.01%	1.96%	-0.75%	2.65%	1.53%	-	-
Horiz. %	110.67%	105.45%	105.47%	103.44%	104.22%	101.53%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Ratio Analysis
NP Margin	2.32%	21.25%	16.00%	-0.90%	1.41%	2.97%	-6.34%	-
YoY %	-89.08%	32.81%	1,877.78%	-163.83%	-52.53%	146.85%	-	-
Horiz. %	-36.59%	-335.17%	-252.37%	14.20%	-22.24%	-46.85%	100.00%	-
ROE	0.01%	4.97%	13.12%	-0.54%	1.24%	2.09%	-6.21%	-
YoY %	-99.80%	-62.12%	2,529.63%	-143.55%	-40.67%	133.66%	-	-
Horiz. %	-0.16%	-80.03%	-211.27%	8.70%	-19.97%	-33.66%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Per Share
RPS	8.17	8.66	21.31	14.39	21.96	16.14	23.51	-16.14%
YoY %	-5.66%	-59.36%	48.09%	-34.47%	36.06%	-31.35%	-	-
Horiz. %	34.75%	36.84%	90.64%	61.21%	93.41%	68.65%	100.00%	-
EPS	0.19	1.84	3.41	-0.13	0.31	0.48	-1.49	-
YoY %	-89.67%	-46.04%	2,723.08%	-141.94%	-35.42%	132.21%	-	-
Horiz. %	-12.75%	-123.49%	-228.86%	8.72%	-20.81%	-32.21%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	28.70	0.37	0.26	0.24	0.25	0.23	0.24	121.88%
YoY %	7,656.76%	42.31%	8.33%	-4.00%	8.70%	-4.17%	-	-
Horiz. %	11,958.33%	154.17%	108.33%	100.00%	104.17%	95.83%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Adjusted Per Share Value based on latest NOSH - 114,615
RPS	8.20	8.28	20.38	13.50	20.75	14.87	21.32	-14.71%
YoY %	-0.97%	-59.37%	50.96%	-34.94%	39.54%	-30.25%	-	-
Horiz. %	38.46%	38.84%	95.59%	63.32%	97.33%	69.75%	100.00%	-
EPS	0.19	1.76	3.26	-0.12	0.29	0.44	-1.35	-
YoY %	-89.20%	-46.01%	2,816.67%	-141.38%	-34.09%	132.59%	-	-
Horiz. %	-14.07%	-130.37%	-241.48%	8.89%	-21.48%	-32.59%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	28.8052	0.3538	0.2487	0.2251	0.2363	0.2118	0.2176	125.67%
YoY %	8,041.66%	42.26%	10.48%	-4.74%	11.57%	-2.67%	-	-
Horiz. %	13,237.68%	162.59%	114.29%	103.45%	108.59%	97.33%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/11	31/03/10	31/03/09	24/03/08	30/03/07	31/03/06	31/03/05	-
Price	0.17	0.17	0.17	0.17	0.41	0.46	1.17	-
P/RPS	2.08	1.96	0.80	1.18	1.87	2.85	4.98	-13.53%
YoY %	6.12%	145.00%	-32.20%	-36.90%	-34.39%	-42.77%	-	-
Horiz. %	41.77%	39.36%	16.06%	23.69%	37.55%	57.23%	100.00%	-
P/EPS	89.47	9.24	4.99	-130.77	132.26	95.83	-78.52	-
YoY %	868.29%	85.17%	103.82%	-198.87%	38.02%	222.05%	-	-
Horiz. %	-113.95%	-11.77%	-6.36%	166.54%	-168.44%	-122.05%	100.00%	-
EY	1.12	10.82	20.06	-0.76	0.76	1.04	-1.27	-
YoY %	-89.65%	-46.06%	2,739.47%	-200.00%	-26.92%	181.89%	-	-
Horiz. %	-88.19%	-851.97%	-1,579.53%	59.84%	-59.84%	-81.89%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.01	0.46	0.65	0.71	1.64	2.00	4.88	-64.34%
YoY %	-97.83%	-29.23%	-8.45%	-56.71%	-18.00%	-59.02%	-	-
Horiz. %	0.20%	9.43%	13.32%	14.55%	33.61%	40.98%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Price Multiplier on Announcement Date
Date	27/05/11	31/05/10	26/05/09	24/03/08	21/05/07	11/05/06	27/05/05	-
Price	0.17	0.17	0.17	0.17	0.34	0.45	0.71	-
P/RPS	2.08	1.96	0.80	1.18	1.55	2.79	3.02	-6.02%
YoY %	6.12%	145.00%	-32.20%	-23.87%	-44.44%	-7.62%	-	-
Horiz. %	68.87%	64.90%	26.49%	39.07%	51.32%	92.38%	100.00%	-
P/EPS	89.47	9.24	4.99	-130.77	109.68	93.75	-47.65	-
YoY %	868.29%	85.17%	103.82%	-219.23%	16.99%	296.75%	-	-
Horiz. %	-187.76%	-19.39%	-10.47%	274.44%	-230.18%	-196.75%	100.00%	-
EY	1.12	10.82	20.06	-0.76	0.91	1.07	-2.10	-
YoY %	-89.65%	-46.06%	2,739.47%	-183.52%	-14.95%	150.95%	-	-
Horiz. %	-53.33%	-515.24%	-955.24%	36.19%	-43.33%	-50.95%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.01	0.46	0.65	0.71	1.36	1.96	2.96	-61.24%
YoY %	-97.83%	-29.23%	-8.45%	-47.79%	-30.61%	-33.78%	-	-
Horiz. %	0.34%	15.54%	21.96%	23.99%	45.95%	66.22%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos