[SELOGA] QoQ Annualized 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- -19.38%
YoY- 486.6%
Quarter Report
Latest QR
Upcoming QR
SELOGA's Result
SELOGA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 43,861 51,464 40,476 61,911 66,176 68,238 99,620 -42.09%
PBT 12,449 17,574 9,476 16,879 20,080 16,248 16,016 -15.44%
Tax -2,438 -3,532 -876 -3,402 -3,364 -1,072 -76 907.46%
NP 10,010 14,042 8,600 13,477 16,716 15,176 15,940 -26.64%
-
NP to SH 10,010 14,042 8,600 13,477 16,716 15,176 15,940 -26.64%
-
Tax Rate 19.58% 20.10% 9.24% 20.16% 16.75% 6.60% 0.47% -
Total Cost 33,850 37,422 31,876 48,434 49,460 53,062 83,680 -45.27%
-
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 20.88% 30.03% 19.89% 32.85% 42.29% 43.85% 52.46% -
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 36.69 43.69 34.64 52.97 56.59 58.36 85.25 -42.96%
EPS 8.37 11.92 7.36 11.53 14.29 12.98 13.64 -27.76%
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 35.90 42.12 33.13 50.67 54.16 55.85 81.53 -42.09%
EPS 8.19 11.49 7.04 11.03 13.68 12.42 13.05 -26.67%
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 0.46 0.39 0.49 0.32 0.30 0.29 0.20 74.15%
P/EPS 2.03 1.43 2.31 1.47 1.19 1.31 1.25 38.12%
EY 49.25 70.12 43.29 67.83 84.08 76.35 80.24 -27.75%
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 0.46 0.39 0.49 0.32 0.30 0.29 0.20 74.15%
P/EPS 2.03 1.43 2.31 1.47 1.19 1.31 1.25 38.12%
EY 49.25 70.12 43.29 67.83 84.08 76.35 80.24 -27.75%
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