[SAUDEE] QoQ Cumulative Quarter Result on 28-Feb-2013 [#3]

Stock
[SAUDEE] SAUDEE GROUP BERHAD
Announcement Date
23-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
28-Feb-2013 [#3]
Profit Trend
QoQ- 24.89%
YoY- -63.48%
Quarter Report
Latest QR
Upcoming QR
SAUDEE's Result
SAUDEE's Financial Summary
View:
Show?
Cumulative Result
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Revenue 78,824 38,458 145,552 106,802 70,951 36,044 129,278 -28.07%
PBT 921 483 832 819 521 278 -4,123 -
Tax -384 -170 -510 -272 -83 -38 109 -
NP 537 313 322 547 438 240 -4,014 -
-
NP to SH 537 313 322 547 438 240 -4,014 -
-
Tax Rate 41.69% 35.20% 61.30% 33.21% 15.93% 13.67% - -
Total Cost 78,287 38,145 145,230 106,255 70,513 35,804 133,292 -29.84%
-
Net Worth 49,224 49,185 48,291 48,422 48,269 47,999 48,549 0.92%
Dividend
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Div - - - - - - 899 -
Div Payout % - - - - - - 0.00% -
Equity
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Net Worth 49,224 49,185 48,291 48,422 48,269 47,999 48,549 0.92%
NOSH 89,499 89,428 89,428 89,672 89,387 88,888 89,906 -0.30%
Ratio Analysis
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
NP Margin 0.68% 0.81% 0.22% 0.51% 0.62% 0.67% -3.10% -
ROE 1.09% 0.64% 0.67% 1.13% 0.91% 0.50% -8.27% -
Per Share
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
RPS 88.07 43.00 162.76 119.10 79.37 40.55 143.79 -27.85%
EPS 0.60 0.35 0.36 0.61 0.49 0.27 -4.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 0.55 0.55 0.54 0.54 0.54 0.54 0.54 1.22%
Adjusted Per Share Value based on latest NOSH - 90,833
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
RPS 5.05 2.46 9.32 6.84 4.54 2.31 8.28 -28.05%
EPS 0.03 0.02 0.02 0.04 0.03 0.02 -0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.06 -
NAPS 0.0315 0.0315 0.0309 0.031 0.0309 0.0307 0.0311 0.85%
Price Multiplier on Financial Quarter End Date
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Date 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 -
Price 0.23 0.195 0.245 0.205 0.16 0.17 0.22 -
P/RPS 0.26 0.45 0.15 0.17 0.20 0.42 0.15 44.24%
P/EPS 38.33 55.71 68.04 33.61 32.65 62.96 -4.93 -
EY 2.61 1.79 1.47 2.98 3.06 1.59 -20.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.55 -
P/NAPS 0.42 0.35 0.45 0.38 0.30 0.31 0.41 1.61%
Price Multiplier on Announcement Date
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Date 24/01/14 22/10/13 30/07/13 23/04/13 22/01/13 23/10/12 31/07/12 -
Price 0.245 0.19 0.20 0.185 0.245 0.15 0.24 -
P/RPS 0.28 0.44 0.12 0.16 0.31 0.37 0.17 39.42%
P/EPS 40.83 54.29 55.55 30.33 50.00 55.56 -5.38 -
EY 2.45 1.84 1.80 3.30 2.00 1.80 -18.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.17 -
P/NAPS 0.45 0.35 0.37 0.34 0.45 0.28 0.44 1.50%

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