[SAUDEE] QoQ Annualized Quarter Result on 28-Feb-2015 [#3]

Stock
[SAUDEE] SAUDEE GROUP BERHAD
Announcement Date
30-Apr-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2015
Quarter
28-Feb-2015 [#3]
Profit Trend
QoQ- 103.86%
YoY- -91.2%
Quarter Report
Latest QR
Upcoming QR
SAUDEE's Result
SAUDEE's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Revenue 153,700 173,132 166,850 168,513 161,684 166,024 149,111 2.03%
PBT -5,548 2,208 -2,179 232 -1,664 800 1,023 -
Tax 1,032 -636 145 -165 -64 -296 -273 -
NP -4,516 1,572 -2,034 66 -1,728 504 750 -
-
NP to SH -4,516 1,572 -2,034 66 -1,728 504 750 -
-
Tax Rate - 28.80% - 71.12% - 37.00% 26.69% -
Total Cost 158,216 171,560 168,884 168,446 163,412 165,520 148,361 4.37%
-
Net Worth 47,678 50,018 49,500 45,832 48,600 49,500 49,698 -2.72%
Dividend
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Net Worth 47,678 50,018 49,500 45,832 48,600 49,500 49,698 -2.72%
NOSH 89,960 89,318 90,000 83,332 90,000 89,999 90,361 -0.29%
Ratio Analysis
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
NP Margin -2.94% 0.91% -1.22% 0.04% -1.07% 0.30% 0.50% -
ROE -9.47% 3.14% -4.11% 0.15% -3.56% 1.02% 1.51% -
Per Share
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
RPS 170.85 193.84 185.39 202.22 179.65 184.47 165.02 2.33%
EPS -5.02 1.76 -2.17 0.08 -1.92 0.56 0.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.53 0.56 0.55 0.55 0.54 0.55 0.55 -2.43%
Adjusted Per Share Value based on latest NOSH - 89,705
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
RPS 9.84 11.08 10.68 10.79 10.35 10.63 9.55 2.01%
EPS -0.29 0.10 -0.13 0.00 -0.11 0.03 0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0305 0.032 0.0317 0.0293 0.0311 0.0317 0.0318 -2.74%
Price Multiplier on Financial Quarter End Date
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Date 30/11/15 28/08/15 29/05/15 27/02/15 28/11/14 29/08/14 30/05/14 -
Price 0.50 0.43 0.50 0.465 0.45 0.49 0.375 -
P/RPS 0.29 0.22 0.27 0.23 0.25 0.27 0.23 16.69%
P/EPS -9.96 24.43 -22.12 581.25 -23.44 87.50 45.18 -
EY -10.04 4.09 -4.52 0.17 -4.27 1.14 2.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.77 0.91 0.85 0.83 0.89 0.68 24.06%
Price Multiplier on Announcement Date
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Date 29/01/16 28/10/15 31/07/15 30/04/15 30/01/15 29/10/14 01/08/14 -
Price 0.495 0.51 0.53 0.51 0.465 0.46 0.48 -
P/RPS 0.29 0.26 0.29 0.25 0.26 0.25 0.29 0.00%
P/EPS -9.86 28.98 -23.45 637.50 -24.22 82.14 57.83 -
EY -10.14 3.45 -4.26 0.16 -4.13 1.22 1.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.91 0.96 0.93 0.86 0.84 0.87 4.54%

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