[SELOGA] YoY 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
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 84,175 43,782 61,911 47,759 89,032 103,178 112,502 -4.71%
PBT 12,542 -788 16,879 -5,309 -3,490 455 -3,682 -
Tax -4,107 -5,914 -3,402 1,823 -703 -534 -8 182.83%
NP 8,435 -6,702 13,477 -3,486 -4,193 -79 -3,690 -
-
NP to SH 8,435 -6,702 13,477 -3,486 -4,193 -79 -3,690 -
-
Tax Rate 32.75% - 20.16% - - 117.36% - -
Total Cost 75,740 50,484 48,434 51,245 93,225 103,257 116,192 -6.88%
-
Net Worth 4,346,419 3,429,968 41,026 26,173 27,914 27,085 25,718 135.04%
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 4,346,419 3,429,968 41,026 26,173 27,914 27,085 25,718 135.04%
NOSH 122,780 120,349 116,883 116,843 116,309 112,857 111,818 1.57%
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% -15.31% 21.77% -7.30% -4.71% -0.08% -3.28% -
ROE 0.19% -0.20% 32.85% -13.32% -15.02% -0.29% -14.35% -
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 68.56 36.38 52.97 40.87 76.55 91.42 100.61 -6.18%
EPS 6.87 -5.56 11.53 -2.98 -3.61 -0.07 -3.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 35.40 28.50 0.351 0.224 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 35.83 50.67 39.09 72.87 84.44 92.08 -4.71%
EPS 6.90 -5.49 11.03 -2.85 -3.43 -0.06 -3.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 35.5728 28.0722 0.3358 0.2142 0.2285 0.2217 0.2105 135.03%
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 0.47 0.32 0.42 0.22 0.40 0.53 -11.76%
P/EPS 2.47 -3.05 1.47 -5.70 -4.72 -528.57 -16.06 -
EY 40.41 -32.76 67.83 -17.55 -21.21 -0.19 -6.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.01 0.48 0.76 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 0.47 0.32 0.42 0.22 0.45 0.49 -10.60%
P/EPS 2.47 -3.05 1.47 -5.70 -4.72 -585.71 -14.85 -
EY 40.41 -32.76 67.83 -17.55 -21.21 -0.17 -6.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.01 0.48 0.76 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