[SASBADI] QoQ Annualized Quarter Result on 28-Feb-2014 [#2]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2014
Quarter
28-Feb-2014 [#2]
Profit Trend
QoQ--%
YoY--%
View:
Show?
Annualized Quarter Result
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Revenue 65,292 79,481 82,576 0 0 0 0 -
PBT 9,144 16,869 19,966 0 0 0 0 -
Tax -2,552 -4,618 -5,256 0 0 0 0 -
NP 6,592 12,251 14,710 0 0 0 0 -
-
NP to SH 6,592 12,251 14,710 0 0 0 0 -
-
Tax Rate 27.91% 27.38% 26.32% - - - - -
Total Cost 58,700 67,230 67,865 0 0 0 0 -
-
Net Worth 95,076 80,086 66,642 0 0 0 0 -
Dividend
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Div 15,212 - - - - - - -
Div Payout % 230.77% - - - - - - -
Equity
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Net Worth 95,076 80,086 66,642 0 0 0 0 -
NOSH 126,769 108,224 105,781 0 0 0 0 -
Ratio Analysis
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
NP Margin 10.10% 15.41% 17.81% 0.00% 0.00% 0.00% 0.00% -
ROE 6.93% 15.30% 22.07% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
RPS 51.50 73.44 78.06 0.00 0.00 0.00 0.00 -
EPS 5.20 11.32 13.91 0.00 0.00 0.00 0.00 -
DPS 12.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.74 0.63 0.00 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 0
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
RPS 14.97 18.22 18.93 0.00 0.00 0.00 0.00 -
EPS 1.51 2.81 3.37 0.00 0.00 0.00 0.00 -
DPS 3.49 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.218 0.1836 0.1528 0.00 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Date 28/11/14 29/08/14 - - - - - -
Price 1.56 1.36 0.00 0.00 0.00 0.00 0.00 -
P/RPS 3.03 1.85 0.00 0.00 0.00 0.00 0.00 -
P/EPS 30.00 12.01 0.00 0.00 0.00 0.00 0.00 -
EY 3.33 8.32 0.00 0.00 0.00 0.00 0.00 -
DY 7.69 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.08 1.84 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Date 27/01/15 30/10/14 21/07/14 - - - - -
Price 1.43 1.70 0.00 0.00 0.00 0.00 0.00 -
P/RPS 2.78 2.31 0.00 0.00 0.00 0.00 0.00 -
P/EPS 27.50 15.02 0.00 0.00 0.00 0.00 0.00 -
EY 3.64 6.66 0.00 0.00 0.00 0.00 0.00 -
DY 8.39 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.91 2.30 0.00 0.00 0.00 0.00 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