[SELOGA] QoQ TTM 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- 31.97%
YoY- 475.15%
Quarter Report
Latest QR
Upcoming QR
SELOGA's Result
SELOGA's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 45,147 53,496 47,097 61,883 59,991 52,892 56,232 -13.60%
PBT 11,705 18,092 15,794 17,429 13,157 6,554 541 675.00%
Tax -2,708 -4,632 -3,602 -3,402 -2,528 -658 -146 599.45%
NP 8,997 13,460 12,192 14,027 10,629 5,896 395 702.00%
-
NP to SH 8,997 13,460 12,192 14,027 10,629 5,896 395 702.00%
-
Tax Rate 23.14% 25.60% 22.81% 19.52% 19.21% 10.04% 26.99% -
Total Cost 36,150 40,036 34,905 47,856 49,362 46,996 55,837 -25.14%
-
Net Worth 47,533 46,822 43,233 41,766 39,545 34,626 30,384 34.72%
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 47,533 46,822 43,233 41,766 39,545 34,626 30,384 34.72%
NOSH 118,536 117,941 116,847 117,322 116,997 116,980 116,862 0.95%
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 19.93% 25.16% 25.89% 22.67% 17.72% 11.15% 0.70% -
ROE 18.93% 28.75% 28.20% 33.58% 26.88% 17.03% 1.30% -
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 38.09 45.36 40.31 52.75 51.28 45.21 48.12 -14.41%
EPS 7.59 11.41 10.43 11.96 9.08 5.04 0.34 691.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.401 0.397 0.37 0.356 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 36.95 43.78 38.55 50.65 49.10 43.29 46.02 -13.60%
EPS 7.36 11.02 9.98 11.48 8.70 4.83 0.32 707.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.389 0.3832 0.3538 0.3418 0.3237 0.2834 0.2487 34.70%
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 0.45 0.37 0.42 0.32 0.33 0.38 0.35 18.22%
P/EPS 2.24 1.49 1.63 1.42 1.87 3.37 50.30 -87.41%
EY 44.65 67.13 61.38 70.33 53.44 29.65 1.99 694.00%
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 0.45 0.37 0.42 0.32 0.33 0.38 0.35 18.22%
P/EPS 2.24 1.49 1.63 1.42 1.87 3.37 50.30 -87.41%
EY 44.65 67.13 61.38 70.33 53.44 29.65 1.99 694.00%
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