[SAUDEE] QoQ Cumulative Quarter Result on 29-Feb-2012 [#3]

Stock
[SAUDEE] SAUDEE GROUP BERHAD
Announcement Date
30-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
29-Feb-2012 [#3]
Profit Trend
QoQ- 2.46%
YoY- -36.12%
Quarter Report
Latest QR
Upcoming QR
SAUDEE's Result
SAUDEE's Financial Summary
View:
Show?
Cumulative Result
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Revenue 70,951 36,044 129,278 90,612 58,656 28,682 118,632 -28.94%
PBT 521 278 -4,123 2,257 2,183 1,113 3,540 -72.02%
Tax -83 -38 109 -759 -721 -378 -1,360 -84.41%
NP 438 240 -4,014 1,498 1,462 735 2,180 -65.59%
-
NP to SH 438 240 -4,014 1,498 1,462 735 2,180 -65.59%
-
Tax Rate 15.93% 13.67% - 33.63% 33.03% 33.96% 38.42% -
Total Cost 70,513 35,804 133,292 89,114 57,194 27,947 116,452 -28.36%
-
Net Worth 48,269 47,999 48,549 54,144 55,050 53,780 53,051 -6.08%
Dividend
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Div - - 899 902 902 - 899 -
Div Payout % - - 0.00% 60.24% 61.73% - 41.25% -
Equity
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Net Worth 48,269 47,999 48,549 54,144 55,050 53,780 53,051 -6.08%
NOSH 89,387 88,888 89,906 90,240 90,246 89,634 89,917 -0.39%
Ratio Analysis
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
NP Margin 0.62% 0.67% -3.10% 1.65% 2.49% 2.56% 1.84% -
ROE 0.91% 0.50% -8.27% 2.77% 2.66% 1.37% 4.11% -
Per Share
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
RPS 79.37 40.55 143.79 100.41 65.00 32.00 131.93 -28.66%
EPS 0.49 0.27 -4.46 1.66 1.62 0.82 2.42 -65.41%
DPS 0.00 0.00 1.00 1.00 1.00 0.00 1.00 -
NAPS 0.54 0.54 0.54 0.60 0.61 0.60 0.59 -5.71%
Adjusted Per Share Value based on latest NOSH - 90,000
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
RPS 4.54 2.31 8.28 5.80 3.76 1.84 7.60 -29.00%
EPS 0.03 0.02 -0.26 0.10 0.09 0.05 0.14 -64.09%
DPS 0.00 0.00 0.06 0.06 0.06 0.00 0.06 -
NAPS 0.0309 0.0307 0.0311 0.0347 0.0352 0.0344 0.034 -6.15%
Price Multiplier on Financial Quarter End Date
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Date 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 -
Price 0.16 0.17 0.22 0.28 0.23 0.275 0.26 -
P/RPS 0.20 0.42 0.15 0.28 0.35 0.86 0.20 0.00%
P/EPS 32.65 62.96 -4.93 16.87 14.20 33.54 10.72 109.69%
EY 3.06 1.59 -20.29 5.93 7.04 2.98 9.32 -52.31%
DY 0.00 0.00 4.55 3.57 4.35 0.00 3.85 -
P/NAPS 0.30 0.31 0.41 0.47 0.38 0.46 0.44 -22.47%
Price Multiplier on Announcement Date
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Date 22/01/13 23/10/12 31/07/12 30/04/12 30/01/12 28/10/11 29/07/11 -
Price 0.245 0.15 0.24 0.25 0.31 0.25 0.23 -
P/RPS 0.31 0.37 0.17 0.25 0.48 0.78 0.17 49.09%
P/EPS 50.00 55.56 -5.38 15.06 19.14 30.49 9.49 201.87%
EY 2.00 1.80 -18.60 6.64 5.23 3.28 10.54 -66.87%
DY 0.00 0.00 4.17 4.00 3.23 0.00 4.35 -
P/NAPS 0.45 0.28 0.44 0.42 0.51 0.42 0.39 9.98%

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