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

Stock
[SELOGA] SELOGA HOLDINGS BHD
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%
Quarter Report
Latest QR
Upcoming QR
SELOGA's Result
SELOGA's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 61,883 59,991 52,892 56,232 47,822 55,193 68,892 -6.88%
PBT 17,429 13,157 6,554 541 -3,613 -6,318 -7,707 -
Tax -3,402 -2,528 -658 -146 -126 1 -483 266.14%
NP 14,027 10,629 5,896 395 -3,739 -6,317 -8,190 -
-
NP to SH 14,027 10,629 5,896 395 -3,739 -6,317 -8,190 -
-
Tax Rate 19.52% 19.21% 10.04% 26.99% - - - -
Total Cost 47,856 49,362 46,996 55,837 51,561 61,510 77,082 -27.16%
-
Net Worth 41,766 39,545 34,626 30,384 25,752 26,147 26,946 33.82%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 41,766 39,545 34,626 30,384 25,752 26,147 26,946 33.82%
NOSH 117,322 116,997 116,980 116,862 117,055 113,684 117,160 0.09%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 22.67% 17.72% 11.15% 0.70% -7.82% -11.45% -11.89% -
ROE 33.58% 26.88% 17.03% 1.30% -14.52% -24.16% -30.39% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 52.75 51.28 45.21 48.12 40.85 48.55 58.80 -6.96%
EPS 11.96 9.08 5.04 0.34 -3.19 -5.56 -6.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.356 0.338 0.296 0.26 0.22 0.23 0.23 33.70%
Adjusted Per Share Value based on latest NOSH - 116,862
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 50.65 49.10 43.29 46.02 39.14 45.17 56.38 -6.87%
EPS 11.48 8.70 4.83 0.32 -3.06 -5.17 -6.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3418 0.3237 0.2834 0.2487 0.2108 0.214 0.2205 33.83%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 24/03/08 24/03/08 -
Price 0.17 0.17 0.17 0.17 0.17 0.17 0.17 -
P/RPS 0.32 0.33 0.38 0.35 0.42 0.35 0.29 6.76%
P/EPS 1.42 1.87 3.37 50.30 -5.32 -3.06 -2.43 -
EY 70.33 53.44 29.65 1.99 -18.79 -32.69 -41.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.50 0.57 0.65 0.77 0.74 0.74 -25.00%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 25/11/09 26/08/09 26/05/09 26/02/09 24/03/08 24/03/08 -
Price 0.17 0.17 0.17 0.17 0.17 0.17 0.17 -
P/RPS 0.32 0.33 0.38 0.35 0.42 0.35 0.29 6.76%
P/EPS 1.42 1.87 3.37 50.30 -5.32 -3.06 -2.43 -
EY 70.33 53.44 29.65 1.99 -18.79 -32.69 -41.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.50 0.57 0.65 0.77 0.74 0.74 -25.00%

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