[SELOGA] YoY 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
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 84,174 46,183 61,883 47,822 89,032 103,178 112,598 -4.73%
PBT 12,541 1,612 17,429 -3,613 -3,490 454 -3,682 -
Tax -4,106 -5,914 -3,402 -126 -703 -534 -8 182.82%
NP 8,435 -4,302 14,027 -3,739 -4,193 -80 -3,690 -
-
NP to SH 8,435 -4,302 14,027 -3,739 -4,193 -80 -3,690 -
-
Tax Rate 32.74% 366.87% 19.52% - - 117.62% - -
Total Cost 75,739 50,485 47,856 51,561 93,225 103,258 116,288 -6.89%
-
Net Worth 4,352,802 3,389,607 41,766 25,752 28,076 27,360 25,863 134.87%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 4,352,802 3,389,607 41,766 25,752 28,076 27,360 25,863 134.87%
NOSH 122,960 118,933 117,322 117,055 116,984 114,000 112,448 1.49%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 10.02% -9.32% 22.67% -7.82% -4.71% -0.08% -3.28% -
ROE 0.19% -0.13% 33.58% -14.52% -14.93% -0.29% -14.27% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 68.46 38.83 52.75 40.85 76.11 90.51 100.13 -6.13%
EPS 6.86 -3.62 11.96 -3.19 -3.58 -0.07 -3.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 35.40 28.50 0.356 0.22 0.24 0.24 0.23 131.40%
Adjusted Per Share Value based on latest NOSH - 117,322
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 68.89 37.80 50.65 39.14 72.87 84.44 92.15 -4.73%
EPS 6.90 -3.52 11.48 -3.06 -3.43 -0.07 -3.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 35.625 27.7419 0.3418 0.2108 0.2298 0.2239 0.2117 134.87%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.17 0.17 0.17 0.17 0.17 0.37 0.53 -
P/RPS 0.25 0.44 0.32 0.42 0.22 0.41 0.53 -11.76%
P/EPS 2.48 -4.70 1.42 -5.32 -4.74 -527.25 -16.15 -
EY 40.35 -21.28 70.33 -18.79 -21.08 -0.19 -6.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.01 0.48 0.77 0.71 1.54 2.30 -
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 27/02/12 07/02/11 25/02/10 26/02/09 26/02/08 28/02/07 24/02/06 -
Price 0.17 0.17 0.17 0.17 0.17 0.41 0.49 -
P/RPS 0.25 0.44 0.32 0.42 0.22 0.45 0.49 -10.60%
P/EPS 2.48 -4.70 1.42 -5.32 -4.74 -584.25 -14.93 -
EY 40.35 -21.28 70.33 -18.79 -21.08 -0.17 -6.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.01 0.48 0.77 0.71 1.71 2.13 -

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