[SAUDEE] QoQ Annualized Quarter Result on 30-Nov-2013 [#2]

Stock
[SAUDEE] SAUDEE GROUP BERHAD
Announcement Date
24-Jan-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2014
Quarter
30-Nov-2013 [#2]
Profit Trend
QoQ- -14.22%
YoY- 22.6%
Quarter Report
Latest QR
Upcoming QR
SAUDEE's Result
SAUDEE's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Revenue 166,024 149,111 149,965 157,648 153,832 145,552 142,402 10.74%
PBT 800 1,023 1,501 1,842 1,932 832 1,092 -18.68%
Tax -296 -273 -744 -768 -680 -510 -362 -12.52%
NP 504 750 757 1,074 1,252 322 729 -21.76%
-
NP to SH 504 750 757 1,074 1,252 322 729 -21.76%
-
Tax Rate 37.00% 26.69% 49.57% 41.69% 35.20% 61.30% 33.15% -
Total Cost 165,520 148,361 149,208 156,574 152,580 145,230 141,673 10.89%
-
Net Worth 49,500 49,698 49,587 49,224 49,185 48,291 48,422 1.47%
Dividend
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Net Worth 49,500 49,698 49,587 49,224 49,185 48,291 48,422 1.47%
NOSH 89,999 90,361 90,158 89,499 89,428 89,428 89,672 0.24%
Ratio Analysis
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
NP Margin 0.30% 0.50% 0.51% 0.68% 0.81% 0.22% 0.51% -
ROE 1.02% 1.51% 1.53% 2.18% 2.55% 0.67% 1.51% -
Per Share
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
RPS 184.47 165.02 166.33 176.14 172.02 162.76 158.80 10.47%
EPS 0.56 0.83 0.84 1.20 1.40 0.36 0.81 -21.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.55 0.55 0.55 0.55 0.54 0.54 1.22%
Adjusted Per Share Value based on latest NOSH - 89,600
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
RPS 10.63 9.55 9.60 10.09 9.85 9.32 9.12 10.72%
EPS 0.03 0.05 0.05 0.07 0.08 0.02 0.05 -28.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0317 0.0318 0.0317 0.0315 0.0315 0.0309 0.031 1.49%
Price Multiplier on Financial Quarter End Date
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Date 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 -
Price 0.49 0.375 0.315 0.23 0.195 0.245 0.205 -
P/RPS 0.27 0.23 0.19 0.13 0.11 0.15 0.13 62.56%
P/EPS 87.50 45.18 37.50 19.17 13.93 68.04 25.20 128.78%
EY 1.14 2.21 2.67 5.22 7.18 1.47 3.97 -56.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.68 0.57 0.42 0.35 0.45 0.38 76.08%
Price Multiplier on Announcement Date
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Date 29/10/14 01/08/14 25/04/14 24/01/14 22/10/13 30/07/13 23/04/13 -
Price 0.46 0.48 0.445 0.245 0.19 0.20 0.185 -
P/RPS 0.25 0.29 0.27 0.14 0.11 0.12 0.12 62.90%
P/EPS 82.14 57.83 52.98 20.42 13.57 55.55 22.75 134.80%
EY 1.22 1.73 1.89 4.90 7.37 1.80 4.40 -57.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.87 0.81 0.45 0.35 0.37 0.34 82.45%

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