[SG] QoQ Annualized Quarter Result on 28-Feb-2013 [#3]

Stock
[SG] SAUDIGOLD GROUP BERHAD
Announcement Date
23-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
28-Feb-2013 [#3]
Profit Trend
QoQ- -16.74%
YoY- -63.48%
Quarter Report
Latest QR
Upcoming QR
SG's Result
SG's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Revenue 157,648 153,832 145,552 142,402 141,902 144,176 129,278 14.12%
PBT 1,842 1,932 832 1,092 1,042 1,112 -4,123 -
Tax -768 -680 -510 -362 -166 -152 109 -
NP 1,074 1,252 322 729 876 960 -4,014 -
-
NP to SH 1,074 1,252 322 729 876 960 -4,014 -
-
Tax Rate 41.69% 35.20% 61.30% 33.15% 15.93% 13.67% - -
Total Cost 156,574 152,580 145,230 141,673 141,026 143,216 133,292 11.31%
-
Net Worth 49,224 49,185 48,291 48,422 48,269 47,999 48,549 0.92%
Dividend
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Div - - - - - - 899 -
Div Payout % - - - - - - 0.00% -
Equity
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Net Worth 49,224 49,185 48,291 48,422 48,269 47,999 48,549 0.92%
NOSH 89,499 89,428 89,428 89,672 89,387 88,888 89,906 -0.30%
Ratio Analysis
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
NP Margin 0.68% 0.81% 0.22% 0.51% 0.62% 0.67% -3.10% -
ROE 2.18% 2.55% 0.67% 1.51% 1.81% 2.00% -8.27% -
Per Share
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
RPS 176.14 172.02 162.76 158.80 158.75 162.20 143.79 14.47%
EPS 1.20 1.40 0.36 0.81 0.98 1.08 -4.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 0.55 0.55 0.54 0.54 0.54 0.54 0.54 1.22%
Adjusted Per Share Value based on latest NOSH - 90,833
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
RPS 10.09 9.85 9.32 9.12 9.08 9.23 8.28 14.07%
EPS 0.07 0.08 0.02 0.05 0.06 0.06 -0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.06 -
NAPS 0.0315 0.0315 0.0309 0.031 0.0309 0.0307 0.0311 0.85%
Price Multiplier on Financial Quarter End Date
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Date 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 -
Price 0.23 0.195 0.245 0.205 0.16 0.17 0.22 -
P/RPS 0.13 0.11 0.15 0.13 0.10 0.10 0.15 -9.09%
P/EPS 19.17 13.93 68.04 25.20 16.33 15.74 -4.93 -
EY 5.22 7.18 1.47 3.97 6.13 6.35 -20.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.55 -
P/NAPS 0.42 0.35 0.45 0.38 0.30 0.31 0.41 1.61%
Price Multiplier on Announcement Date
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Date 24/01/14 22/10/13 30/07/13 23/04/13 22/01/13 23/10/12 31/07/12 -
Price 0.245 0.19 0.20 0.185 0.245 0.15 0.24 -
P/RPS 0.14 0.11 0.12 0.12 0.15 0.09 0.17 -12.13%
P/EPS 20.42 13.57 55.55 22.75 25.00 13.89 -5.38 -
EY 4.90 7.37 1.80 4.40 4.00 7.20 -18.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.17 -
P/NAPS 0.45 0.35 0.37 0.34 0.45 0.28 0.44 1.50%

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