[SAUDEE] QoQ Annualized Quarter Result on 31-Aug-2012 [#1]

Stock
[SAUDEE] SAUDEE GROUP BERHAD
Announcement Date
23-Oct-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
31-Aug-2012 [#1]
Profit Trend
QoQ- 123.92%
YoY- -67.35%
Quarter Report
Latest QR
Upcoming QR
SAUDEE's Result
SAUDEE's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Revenue 145,552 142,402 141,902 144,176 129,278 120,816 117,312 15.44%
PBT 832 1,092 1,042 1,112 -4,123 3,009 4,366 -66.85%
Tax -510 -362 -166 -152 109 -1,012 -1,442 -49.95%
NP 322 729 876 960 -4,014 1,997 2,924 -76.99%
-
NP to SH 322 729 876 960 -4,014 1,997 2,924 -76.99%
-
Tax Rate 61.30% 33.15% 15.93% 13.67% - 33.63% 33.03% -
Total Cost 145,230 141,673 141,026 143,216 133,292 118,818 114,388 17.23%
-
Net Worth 48,291 48,422 48,269 47,999 48,549 54,144 55,050 -8.35%
Dividend
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Div - - - - 899 1,203 1,804 -
Div Payout % - - - - 0.00% 60.24% 61.73% -
Equity
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Net Worth 48,291 48,422 48,269 47,999 48,549 54,144 55,050 -8.35%
NOSH 89,428 89,672 89,387 88,888 89,906 90,240 90,246 -0.60%
Ratio Analysis
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
NP Margin 0.22% 0.51% 0.62% 0.67% -3.10% 1.65% 2.49% -
ROE 0.67% 1.51% 1.81% 2.00% -8.27% 3.69% 5.31% -
Per Share
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
RPS 162.76 158.80 158.75 162.20 143.79 133.88 129.99 16.15%
EPS 0.36 0.81 0.98 1.08 -4.46 2.21 3.24 -76.85%
DPS 0.00 0.00 0.00 0.00 1.00 1.33 2.00 -
NAPS 0.54 0.54 0.54 0.54 0.54 0.60 0.61 -7.79%
Adjusted Per Share Value based on latest NOSH - 88,888
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
RPS 9.32 9.12 9.08 9.23 8.28 7.73 7.51 15.46%
EPS 0.02 0.05 0.06 0.06 -0.26 0.13 0.19 -77.67%
DPS 0.00 0.00 0.00 0.00 0.06 0.08 0.12 -
NAPS 0.0309 0.031 0.0309 0.0307 0.0311 0.0347 0.0352 -8.31%
Price Multiplier on Financial Quarter End Date
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Date 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 -
Price 0.245 0.205 0.16 0.17 0.22 0.28 0.23 -
P/RPS 0.15 0.13 0.10 0.10 0.15 0.21 0.18 -11.43%
P/EPS 68.04 25.20 16.33 15.74 -4.93 12.65 7.10 350.54%
EY 1.47 3.97 6.13 6.35 -20.29 7.90 14.09 -77.80%
DY 0.00 0.00 0.00 0.00 4.55 4.76 8.70 -
P/NAPS 0.45 0.38 0.30 0.31 0.41 0.47 0.38 11.92%
Price Multiplier on Announcement Date
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Date 30/07/13 23/04/13 22/01/13 23/10/12 31/07/12 30/04/12 30/01/12 -
Price 0.20 0.185 0.245 0.15 0.24 0.25 0.31 -
P/RPS 0.12 0.12 0.15 0.09 0.17 0.19 0.24 -36.97%
P/EPS 55.55 22.75 25.00 13.89 -5.38 11.30 9.57 222.63%
EY 1.80 4.40 4.00 7.20 -18.60 8.85 10.45 -69.00%
DY 0.00 0.00 0.00 0.00 4.17 5.33 6.45 -
P/NAPS 0.37 0.34 0.45 0.28 0.44 0.42 0.51 -19.24%

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