[SAUDEE] QoQ Annualized Quarter Result on 31-Jul-2016

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2016
Quarter
31-Jul-2016
Profit Trend
QoQ--%
YoY--%
Quarter Report
View:
Show?
Annualized Quarter Result
30/11/16 31/10/16 31/08/16 31/07/16 31/05/16 29/02/16 28/02/16 CAGR
Revenue 128,564 0 138,336 0 147,093 144,922 144,922 -14.64%
PBT 1,184 0 1,804 0 -4,491 -5,221 -5,221 -
Tax -558 0 -576 0 704 865 865 -
NP 626 0 1,228 0 -3,787 -4,356 -4,356 -
-
NP to SH 626 0 1,228 0 -3,787 -4,356 -4,356 -
-
Tax Rate 47.13% - 31.93% - - - - -
Total Cost 127,938 0 137,108 0 150,880 149,278 149,278 -18.45%
-
Net Worth 56,399 0 55,496 46,230 45,247 45,899 0 -
Dividend
30/11/16 31/10/16 31/08/16 31/07/16 31/05/16 29/02/16 28/02/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/16 31/10/16 31/08/16 31/07/16 31/05/16 29/02/16 28/02/16 CAGR
Net Worth 56,399 0 55,496 46,230 45,247 45,899 0 -
NOSH 120,000 118,076 118,076 98,363 98,363 89,999 93,610 38.87%
Ratio Analysis
30/11/16 31/10/16 31/08/16 31/07/16 31/05/16 29/02/16 28/02/16 CAGR
NP Margin 0.49% 0.00% 0.89% 0.00% -2.57% -3.01% -3.01% -
ROE 1.11% 0.00% 2.21% 0.00% -8.37% -9.49% 0.00% -
Per Share
30/11/16 31/10/16 31/08/16 31/07/16 31/05/16 29/02/16 28/02/16 CAGR
RPS 107.14 0.00 117.16 0.00 149.54 161.03 154.81 -38.53%
EPS 0.52 0.00 1.04 0.00 -3.85 -4.84 -4.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.00 0.47 0.47 0.46 0.51 0.00 -
Adjusted Per Share Value based on latest NOSH - 110,638
30/11/16 31/10/16 31/08/16 31/07/16 31/05/16 29/02/16 28/02/16 CAGR
RPS 8.23 0.00 8.86 0.00 9.42 9.28 9.28 -14.68%
EPS 0.04 0.00 0.08 0.00 -0.24 -0.28 -0.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0361 0.00 0.0355 0.0296 0.029 0.0294 0.00 -
Price Multiplier on Financial Quarter End Date
30/11/16 31/10/16 31/08/16 31/07/16 31/05/16 29/02/16 28/02/16 CAGR
Date 30/11/16 31/10/16 30/08/16 29/07/16 31/05/16 29/02/16 26/02/16 -
Price 0.29 0.295 0.285 0.305 0.285 0.47 0.47 -
P/RPS 0.27 0.00 0.24 0.00 0.00 0.29 0.30 -13.00%
P/EPS 55.59 0.00 27.40 0.00 0.00 -9.71 -10.10 -
EY 1.80 0.00 3.65 0.00 0.00 -10.30 -9.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.00 0.61 0.65 0.61 0.92 0.00 -
Price Multiplier on Announcement Date
30/11/16 31/10/16 31/08/16 31/07/16 31/05/16 29/02/16 28/02/16 CAGR
Date 19/01/17 - 27/10/16 - 29/07/16 27/04/16 - -
Price 0.32 0.00 0.295 0.00 0.305 0.29 0.00 -
P/RPS 0.30 0.00 0.25 0.00 0.00 0.18 0.00 -
P/EPS 61.34 0.00 28.37 0.00 0.00 -5.99 0.00 -
EY 1.63 0.00 3.53 0.00 0.00 -16.69 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.00 0.63 0.00 0.65 0.57 0.00 -

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