[SELOGA] YoY TTM Result on 31-Mar-2009 [#1]

Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 110.56%
YoY- 108.4%
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 87,919 46,087 47,097 56,232 80,170 110,372 104,712 -2.86%
PBT 13,245 -393 15,794 541 -4,117 288 -1,422 -
Tax -4,268 -5,826 -3,602 -146 -583 -550 -77 95.14%
NP 8,977 -6,219 12,192 395 -4,700 -262 -1,499 -
-
NP to SH 8,977 -6,219 12,192 395 -4,700 -262 -1,499 -
-
Tax Rate 32.22% - 22.81% 26.99% - 190.97% - -
Total Cost 78,942 52,306 34,905 55,837 84,870 110,634 106,211 -4.82%
-
Net Worth 43,547 3,519,526 43,233 30,384 27,507 28,870 25,875 9.05%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 43,547 3,519,526 43,233 30,384 27,507 28,870 25,875 9.05%
NOSH 123,015 122,631 116,847 116,862 114,615 115,483 112,500 1.49%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 10.21% -13.49% 25.89% 0.70% -5.86% -0.24% -1.43% -
ROE 20.61% -0.18% 28.20% 1.30% -17.09% -0.91% -5.79% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 71.47 37.58 40.31 48.12 69.95 95.57 93.08 -4.30%
EPS 7.30 -5.07 10.43 0.34 -4.10 -0.23 -1.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.354 28.70 0.37 0.26 0.24 0.25 0.23 7.44%
Adjusted Per Share Value based on latest NOSH - 116,862
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 71.96 37.72 38.55 46.02 65.61 90.33 85.70 -2.86%
EPS 7.35 -5.09 9.98 0.32 -3.85 -0.21 -1.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3564 28.8052 0.3538 0.2487 0.2251 0.2363 0.2118 9.05%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 24/03/08 30/03/07 31/03/06 -
Price 0.17 0.17 0.17 0.17 0.17 0.41 0.46 -
P/RPS 0.24 0.45 0.42 0.35 0.24 0.43 0.49 -11.20%
P/EPS 2.33 -3.35 1.63 50.30 -4.15 -180.72 -34.52 -
EY 42.93 -29.83 61.38 1.99 -24.12 -0.55 -2.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.01 0.46 0.65 0.71 1.64 2.00 -21.15%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 31/05/12 27/05/11 31/05/10 26/05/09 24/03/08 21/05/07 11/05/06 -
Price 0.17 0.17 0.17 0.17 0.17 0.34 0.45 -
P/RPS 0.24 0.45 0.42 0.35 0.24 0.36 0.48 -10.90%
P/EPS 2.33 -3.35 1.63 50.30 -4.15 -149.86 -33.77 -
EY 42.93 -29.83 61.38 1.99 -24.12 -0.67 -2.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.01 0.46 0.65 0.71 1.36 1.96 -20.88%

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