[SELOGA] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[SELOGA] SELOGA HOLDINGS BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 80.27%
YoY- 268.26%
Quarter Report
Latest QR
Upcoming QR
SELOGA's Result
SELOGA's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 53,496 47,097 61,883 59,991 52,892 56,232 47,822 7.78%
PBT 18,092 15,794 17,429 13,157 6,554 541 -3,613 -
Tax -4,632 -3,602 -3,402 -2,528 -658 -146 -126 1012.92%
NP 13,460 12,192 14,027 10,629 5,896 395 -3,739 -
-
NP to SH 13,460 12,192 14,027 10,629 5,896 395 -3,739 -
-
Tax Rate 25.60% 22.81% 19.52% 19.21% 10.04% 26.99% - -
Total Cost 40,036 34,905 47,856 49,362 46,996 55,837 51,561 -15.55%
-
Net Worth 46,822 43,233 41,766 39,545 34,626 30,384 25,752 49.13%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 46,822 43,233 41,766 39,545 34,626 30,384 25,752 49.13%
NOSH 117,941 116,847 117,322 116,997 116,980 116,862 117,055 0.50%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 25.16% 25.89% 22.67% 17.72% 11.15% 0.70% -7.82% -
ROE 28.75% 28.20% 33.58% 26.88% 17.03% 1.30% -14.52% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 45.36 40.31 52.75 51.28 45.21 48.12 40.85 7.25%
EPS 11.41 10.43 11.96 9.08 5.04 0.34 -3.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.397 0.37 0.356 0.338 0.296 0.26 0.22 48.38%
Adjusted Per Share Value based on latest NOSH - 116,997
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 43.78 38.55 50.65 49.10 43.29 46.02 39.14 7.77%
EPS 11.02 9.98 11.48 8.70 4.83 0.32 -3.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3832 0.3538 0.3418 0.3237 0.2834 0.2487 0.2108 49.11%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.17 0.17 0.17 0.17 0.17 0.17 0.17 -
P/RPS 0.37 0.42 0.32 0.33 0.38 0.35 0.42 -8.12%
P/EPS 1.49 1.63 1.42 1.87 3.37 50.30 -5.32 -
EY 67.13 61.38 70.33 53.44 29.65 1.99 -18.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.46 0.48 0.50 0.57 0.65 0.77 -32.25%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 24/08/10 31/05/10 25/02/10 25/11/09 26/08/09 26/05/09 26/02/09 -
Price 0.17 0.17 0.17 0.17 0.17 0.17 0.17 -
P/RPS 0.37 0.42 0.32 0.33 0.38 0.35 0.42 -8.12%
P/EPS 1.49 1.63 1.42 1.87 3.37 50.30 -5.32 -
EY 67.13 61.38 70.33 53.44 29.65 1.99 -18.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.46 0.48 0.50 0.57 0.65 0.77 -32.25%

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