[SELOGA] YoY TTM Result on 30-Sep-2010 [#3]

Announcement Date
25-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -33.16%
YoY- -15.35%
View:
Show?
TTM Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 67,365 45,147 59,991 55,193 101,694 107,740 105,602 -7.21%
PBT -426 11,705 13,157 -6,318 119 1,978 -6,648 -36.72%
Tax -6,686 -2,708 -2,528 1 -1,024 -309 -68 114.76%
NP -7,112 8,997 10,629 -6,317 -905 1,669 -6,716 0.95%
-
NP to SH -7,112 8,997 10,629 -6,317 -905 1,669 -6,716 0.95%
-
Tax Rate - 23.14% 19.21% - 860.50% 15.62% - -
Total Cost 74,477 36,150 49,362 61,510 102,599 106,071 112,318 -6.61%
-
Net Worth 3,980,428 47,533 39,545 26,147 30,339 27,199 24,584 133.36%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 3,980,428 47,533 39,545 26,147 30,339 27,199 24,584 133.36%
NOSH 123,233 118,536 116,997 113,684 116,690 113,333 111,749 1.64%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin -10.56% 19.93% 17.72% -11.45% -0.89% 1.55% -6.36% -
ROE -0.18% 18.93% 26.88% -24.16% -2.98% 6.14% -27.32% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 54.66 38.09 51.28 48.55 87.15 95.06 94.50 -8.71%
EPS -5.77 7.59 9.08 -5.56 -0.78 1.47 -6.01 -0.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 32.30 0.401 0.338 0.23 0.26 0.24 0.22 129.59%
Adjusted Per Share Value based on latest NOSH - 118,536
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 55.13 36.95 49.10 45.17 83.23 88.18 86.43 -7.21%
EPS -5.82 7.36 8.70 -5.17 -0.74 1.37 -5.50 0.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 32.5774 0.389 0.3237 0.214 0.2483 0.2226 0.2012 133.37%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 24/03/08 28/09/07 29/09/06 30/09/05 -
Price 0.17 0.17 0.17 0.17 0.27 0.44 0.55 -
P/RPS 0.31 0.45 0.33 0.35 0.31 0.46 0.58 -9.91%
P/EPS -2.95 2.24 1.87 -3.06 -34.81 29.88 -9.15 -17.18%
EY -33.95 44.65 53.44 -32.69 -2.87 3.35 -10.93 20.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.42 0.50 0.74 1.04 1.83 2.50 -60.14%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 25/11/11 25/11/10 25/11/09 24/03/08 21/11/07 07/11/06 30/11/05 -
Price 0.17 0.17 0.17 0.17 0.17 0.39 0.52 -
P/RPS 0.31 0.45 0.33 0.35 0.20 0.41 0.55 -9.10%
P/EPS -2.95 2.24 1.87 -3.06 -21.92 26.48 -8.65 -16.40%
EY -33.95 44.65 53.44 -32.69 -4.56 3.78 -11.56 19.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.42 0.50 0.74 0.65 1.63 2.36 -59.75%

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