[SAUDEE] QoQ Cumulative Quarter Result on 28-Feb-2011 [#3]

Stock
[SAUDEE] SAUDEE GROUP BERHAD
Announcement Date
27-Apr-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2011
Quarter
28-Feb-2011 [#3]
Profit Trend
QoQ- 76.98%
YoY- -31.21%
Quarter Report
Latest QR
Upcoming QR
SAUDEE's Result
SAUDEE's Financial Summary
View:
Show?
Cumulative Result
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Revenue 58,656 28,682 118,632 83,408 56,698 28,505 108,761 -33.71%
PBT 2,183 1,113 3,540 2,842 1,792 949 4,048 -33.72%
Tax -721 -378 -1,360 -497 -467 -232 -1,026 -20.94%
NP 1,462 735 2,180 2,345 1,325 717 3,022 -38.34%
-
NP to SH 1,462 735 2,180 2,345 1,325 717 3,022 -38.34%
-
Tax Rate 33.03% 33.96% 38.42% 17.49% 26.06% 24.45% 25.35% -
Total Cost 57,194 27,947 116,452 81,063 55,373 27,788 105,739 -33.58%
-
Net Worth 55,050 53,780 53,051 53,908 52,278 52,878 46,004 12.70%
Dividend
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Div 902 - 899 898 901 - - -
Div Payout % 61.73% - 41.25% 38.31% 68.03% - - -
Equity
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Net Worth 55,050 53,780 53,051 53,908 52,278 52,878 46,004 12.70%
NOSH 90,246 89,634 89,917 89,846 90,136 89,624 79,317 8.97%
Ratio Analysis
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
NP Margin 2.49% 2.56% 1.84% 2.81% 2.34% 2.52% 2.78% -
ROE 2.66% 1.37% 4.11% 4.35% 2.53% 1.36% 6.57% -
Per Share
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
RPS 65.00 32.00 131.93 92.83 62.90 31.80 137.12 -39.17%
EPS 1.62 0.82 2.42 2.61 1.47 0.80 3.81 -43.42%
DPS 1.00 0.00 1.00 1.00 1.00 0.00 0.00 -
NAPS 0.61 0.60 0.59 0.60 0.58 0.59 0.58 3.41%
Adjusted Per Share Value based on latest NOSH - 90,265
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
RPS 3.76 1.84 7.60 5.34 3.63 1.82 6.96 -33.64%
EPS 0.09 0.05 0.14 0.15 0.08 0.05 0.19 -39.20%
DPS 0.06 0.00 0.06 0.06 0.06 0.00 0.00 -
NAPS 0.0352 0.0344 0.034 0.0345 0.0335 0.0339 0.0295 12.48%
Price Multiplier on Financial Quarter End Date
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Date 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 -
Price 0.23 0.275 0.26 0.29 0.31 0.32 0.29 -
P/RPS 0.35 0.86 0.20 0.31 0.49 1.01 0.21 40.52%
P/EPS 14.20 33.54 10.72 11.11 21.09 40.00 7.61 51.50%
EY 7.04 2.98 9.32 9.00 4.74 2.50 13.14 -34.00%
DY 4.35 0.00 3.85 3.45 3.23 0.00 0.00 -
P/NAPS 0.38 0.46 0.44 0.48 0.53 0.54 0.50 -16.70%
Price Multiplier on Announcement Date
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Date 30/01/12 28/10/11 29/07/11 27/04/11 21/01/11 28/10/10 30/07/10 -
Price 0.31 0.25 0.23 0.275 0.29 0.34 0.40 -
P/RPS 0.48 0.78 0.17 0.30 0.46 1.07 0.29 39.88%
P/EPS 19.14 30.49 9.49 10.54 19.73 42.50 10.50 49.16%
EY 5.23 3.28 10.54 9.49 5.07 2.35 9.53 -32.94%
DY 3.23 0.00 4.35 3.64 3.45 0.00 0.00 -
P/NAPS 0.51 0.42 0.39 0.46 0.50 0.58 0.69 -18.23%

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