[SELOGA] QoQ Cumulative Quarter 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- 65.22%
YoY- 784.71%
Quarter Report
Latest QR
Upcoming QR
SELOGA's Result
SELOGA's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 25,732 10,119 61,911 49,632 34,119 24,905 47,759 -33.86%
PBT 8,787 2,369 16,879 15,060 8,124 4,004 -5,309 -
Tax -1,766 -219 -3,402 -2,523 -536 -19 1,823 -
NP 7,021 2,150 13,477 12,537 7,588 3,985 -3,486 -
-
NP to SH 7,021 2,150 13,477 12,537 7,588 3,985 -3,486 -
-
Tax Rate 20.10% 9.24% 20.16% 16.75% 6.60% 0.47% - -
Total Cost 18,711 7,969 48,434 37,095 26,531 20,920 51,245 -49.00%
-
Net Worth 46,767 43,233 41,026 39,528 34,607 30,384 26,173 47.40%
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 46,767 43,233 41,026 39,528 34,607 30,384 26,173 47.40%
NOSH 117,802 116,847 116,883 116,949 116,918 116,862 116,843 0.54%
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 27.29% 21.25% 21.77% 25.26% 22.24% 16.00% -7.30% -
ROE 15.01% 4.97% 32.85% 31.72% 21.93% 13.12% -13.32% -
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 21.84 8.66 52.97 42.44 29.18 21.31 40.87 -34.22%
EPS 5.96 1.84 11.53 10.72 6.49 3.41 -2.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.397 0.37 0.351 0.338 0.296 0.26 0.224 46.60%
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 21.06 8.28 50.67 40.62 27.92 20.38 39.09 -33.86%
EPS 5.75 1.76 11.03 10.26 6.21 3.26 -2.85 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3828 0.3538 0.3358 0.3235 0.2832 0.2487 0.2142 47.42%
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 0.78 1.96 0.32 0.40 0.58 0.80 0.42 51.25%
P/EPS 2.85 9.24 1.47 1.59 2.62 4.99 -5.70 -
EY 35.06 10.82 67.83 63.06 38.18 20.06 -17.55 -
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 0.76 -31.66%
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 0.78 1.96 0.32 0.40 0.58 0.80 0.42 51.25%
P/EPS 2.85 9.24 1.47 1.59 2.62 4.99 -5.70 -
EY 35.06 10.82 67.83 63.06 38.18 20.06 -17.55 -
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 0.76 -31.66%

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