[SAUDEE] QoQ Annualized Quarter Result on 31-May-2014 [#4]

Stock
[SAUDEE] SAUDEE GROUP BERHAD
Announcement Date
01-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2014
Quarter
31-May-2014 [#4]
Profit Trend
QoQ- -0.97%
YoY- 132.92%
Quarter Report
Latest QR
Upcoming QR
SAUDEE's Result
SAUDEE's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Revenue 168,513 161,684 166,024 149,111 149,965 157,648 153,832 6.28%
PBT 232 -1,664 800 1,023 1,501 1,842 1,932 -75.75%
Tax -165 -64 -296 -273 -744 -768 -680 -61.19%
NP 66 -1,728 504 750 757 1,074 1,252 -86.01%
-
NP to SH 66 -1,728 504 750 757 1,074 1,252 -86.01%
-
Tax Rate 71.12% - 37.00% 26.69% 49.57% 41.69% 35.20% -
Total Cost 168,446 163,412 165,520 148,361 149,208 156,574 152,580 6.83%
-
Net Worth 45,832 48,600 49,500 49,698 49,587 49,224 49,185 -4.61%
Dividend
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Net Worth 45,832 48,600 49,500 49,698 49,587 49,224 49,185 -4.61%
NOSH 83,332 90,000 89,999 90,361 90,158 89,499 89,428 -4.61%
Ratio Analysis
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
NP Margin 0.04% -1.07% 0.30% 0.50% 0.51% 0.68% 0.81% -
ROE 0.15% -3.56% 1.02% 1.51% 1.53% 2.18% 2.55% -
Per Share
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
RPS 202.22 179.65 184.47 165.02 166.33 176.14 172.02 11.41%
EPS 0.08 -1.92 0.56 0.83 0.84 1.20 1.40 -85.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.54 0.55 0.55 0.55 0.55 0.55 0.00%
Adjusted Per Share Value based on latest NOSH - 90,999
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
RPS 10.79 10.35 10.63 9.55 9.60 10.09 9.85 6.28%
EPS 0.00 -0.11 0.03 0.05 0.05 0.07 0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0293 0.0311 0.0317 0.0318 0.0317 0.0315 0.0315 -4.72%
Price Multiplier on Financial Quarter End Date
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Date 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 -
Price 0.465 0.45 0.49 0.375 0.315 0.23 0.195 -
P/RPS 0.23 0.25 0.27 0.23 0.19 0.13 0.11 63.73%
P/EPS 581.25 -23.44 87.50 45.18 37.50 19.17 13.93 1111.27%
EY 0.17 -4.27 1.14 2.21 2.67 5.22 7.18 -91.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.83 0.89 0.68 0.57 0.42 0.35 80.96%
Price Multiplier on Announcement Date
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Date 30/04/15 30/01/15 29/10/14 01/08/14 25/04/14 24/01/14 22/10/13 -
Price 0.51 0.465 0.46 0.48 0.445 0.245 0.19 -
P/RPS 0.25 0.26 0.25 0.29 0.27 0.14 0.11 73.12%
P/EPS 637.50 -24.22 82.14 57.83 52.98 20.42 13.57 1211.18%
EY 0.16 -4.13 1.22 1.73 1.89 4.90 7.37 -92.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.86 0.84 0.87 0.81 0.45 0.35 92.18%

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