[SELOGA] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[SELOGA] SELOGA HOLDINGS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 7.5%
YoY- 486.6%
Quarter Report
Latest QR
Upcoming QR
SELOGA's Result
SELOGA's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 32,896 25,732 10,119 61,911 49,632 34,119 24,905 20.36%
PBT 9,337 8,787 2,369 16,879 15,060 8,124 4,004 75.75%
Tax -1,829 -1,766 -219 -3,402 -2,523 -536 -19 1994.59%
NP 7,508 7,021 2,150 13,477 12,537 7,588 3,985 52.48%
-
NP to SH 7,508 7,021 2,150 13,477 12,537 7,588 3,985 52.48%
-
Tax Rate 19.59% 20.10% 9.24% 20.16% 16.75% 6.60% 0.47% -
Total Cost 25,388 18,711 7,969 48,434 37,095 26,531 20,920 13.76%
-
Net Worth 47,941 46,767 43,233 41,026 39,528 34,607 30,384 35.49%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 47,941 46,767 43,233 41,026 39,528 34,607 30,384 35.49%
NOSH 119,554 117,802 116,847 116,883 116,949 116,918 116,862 1.52%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 22.82% 27.29% 21.25% 21.77% 25.26% 22.24% 16.00% -
ROE 15.66% 15.01% 4.97% 32.85% 31.72% 21.93% 13.12% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 27.52 21.84 8.66 52.97 42.44 29.18 21.31 18.57%
EPS 6.28 5.96 1.84 11.53 10.72 6.49 3.41 50.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.401 0.397 0.37 0.351 0.338 0.296 0.26 33.45%
Adjusted Per Share Value based on latest NOSH - 117,322
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 26.92 21.06 8.28 50.67 40.62 27.92 20.38 20.36%
EPS 6.14 5.75 1.76 11.03 10.26 6.21 3.26 52.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3924 0.3828 0.3538 0.3358 0.3235 0.2832 0.2487 35.49%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.17 0.17 0.17 0.17 0.17 0.17 0.17 -
P/RPS 0.62 0.78 1.96 0.32 0.40 0.58 0.80 -15.61%
P/EPS 2.71 2.85 9.24 1.47 1.59 2.62 4.99 -33.41%
EY 36.94 35.06 10.82 67.83 63.06 38.18 20.06 50.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.43 0.46 0.48 0.50 0.57 0.65 -25.23%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 25/11/10 24/08/10 31/05/10 25/02/10 25/11/09 26/08/09 26/05/09 -
Price 0.17 0.17 0.17 0.17 0.17 0.17 0.17 -
P/RPS 0.62 0.78 1.96 0.32 0.40 0.58 0.80 -15.61%
P/EPS 2.71 2.85 9.24 1.47 1.59 2.62 4.99 -33.41%
EY 36.94 35.06 10.82 67.83 63.06 38.18 20.06 50.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.43 0.46 0.48 0.50 0.57 0.65 -25.23%

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