[SELOGA] YoY TTM Result on 30-Jun-2011 [#2]

Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -32.9%
YoY- -161.4%
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 87,190 49,258 53,496 52,892 68,892 112,133 101,424 -2.48%
PBT 10,940 -2,749 18,092 6,554 -7,707 1,404 855 52.87%
Tax -3,725 -5,516 -4,632 -658 -483 -550 -182 65.31%
NP 7,215 -8,265 13,460 5,896 -8,190 854 673 48.43%
-
NP to SH 7,215 -8,265 13,460 5,896 -8,190 854 673 48.43%
-
Tax Rate 34.05% - 25.60% 10.04% - 39.17% 21.29% -
Total Cost 79,975 57,523 40,036 46,996 77,082 111,279 100,751 -3.77%
-
Net Worth 44,230 3,807,608 46,822 34,626 26,946 31,375 27,200 8.43%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 44,230 3,807,608 46,822 34,626 26,946 31,375 27,200 8.43%
NOSH 122,183 122,826 117,941 116,980 117,160 116,204 113,333 1.25%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 8.28% -16.78% 25.16% 11.15% -11.89% 0.76% 0.66% -
ROE 16.31% -0.22% 28.75% 17.03% -30.39% 2.72% 2.47% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 71.36 40.10 45.36 45.21 58.80 96.50 89.49 -3.69%
EPS 5.91 -6.73 11.41 5.04 -6.99 0.73 0.59 46.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.362 31.00 0.397 0.296 0.23 0.27 0.24 7.08%
Adjusted Per Share Value based on latest NOSH - 122,826
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 71.36 40.31 43.78 43.29 56.38 91.77 83.01 -2.48%
EPS 5.91 -6.76 11.02 4.83 -6.70 0.70 0.55 48.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.362 31.1629 0.3832 0.2834 0.2205 0.2568 0.2226 8.43%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 24/03/08 29/06/07 30/06/06 -
Price 0.17 0.17 0.17 0.17 0.17 0.28 0.40 -
P/RPS 0.24 0.42 0.37 0.38 0.29 0.29 0.45 -9.93%
P/EPS 2.88 -2.53 1.49 3.37 -2.43 38.10 67.36 -40.83%
EY 34.74 -39.58 67.13 29.65 -41.12 2.62 1.48 69.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.01 0.43 0.57 0.74 1.04 1.67 -19.03%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 17/08/12 26/08/11 24/08/10 26/08/09 24/03/08 21/08/07 28/08/06 -
Price 0.17 0.17 0.17 0.17 0.17 0.20 0.45 -
P/RPS 0.24 0.42 0.37 0.38 0.29 0.21 0.50 -11.50%
P/EPS 2.88 -2.53 1.49 3.37 -2.43 27.21 75.78 -41.98%
EY 34.74 -39.58 67.13 29.65 -41.12 3.67 1.32 72.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.01 0.43 0.57 0.74 0.74 1.88 -20.61%

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