[SAUDEE] QoQ Cumulative Quarter Result on 30-Nov-2012 [#2]

Stock
[SAUDEE] SAUDEE GROUP BERHAD
Announcement Date
22-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
30-Nov-2012 [#2]
Profit Trend
QoQ- 82.5%
YoY- -70.04%
Quarter Report
Latest QR
Upcoming QR
SAUDEE's Result
SAUDEE's Financial Summary
View:
Show?
Cumulative Result
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Revenue 38,458 145,552 106,802 70,951 36,044 129,278 90,612 -43.43%
PBT 483 832 819 521 278 -4,123 2,257 -64.12%
Tax -170 -510 -272 -83 -38 109 -759 -63.01%
NP 313 322 547 438 240 -4,014 1,498 -64.68%
-
NP to SH 313 322 547 438 240 -4,014 1,498 -64.68%
-
Tax Rate 35.20% 61.30% 33.21% 15.93% 13.67% - 33.63% -
Total Cost 38,145 145,230 106,255 70,513 35,804 133,292 89,114 -43.11%
-
Net Worth 49,185 48,291 48,422 48,269 47,999 48,549 54,144 -6.18%
Dividend
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Div - - - - - 899 902 -
Div Payout % - - - - - 0.00% 60.24% -
Equity
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Net Worth 49,185 48,291 48,422 48,269 47,999 48,549 54,144 -6.18%
NOSH 89,428 89,428 89,672 89,387 88,888 89,906 90,240 -0.59%
Ratio Analysis
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
NP Margin 0.81% 0.22% 0.51% 0.62% 0.67% -3.10% 1.65% -
ROE 0.64% 0.67% 1.13% 0.91% 0.50% -8.27% 2.77% -
Per Share
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 43.00 162.76 119.10 79.37 40.55 143.79 100.41 -43.09%
EPS 0.35 0.36 0.61 0.49 0.27 -4.46 1.66 -64.47%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 1.00 -
NAPS 0.55 0.54 0.54 0.54 0.54 0.54 0.60 -5.62%
Adjusted Per Share Value based on latest NOSH - 90,000
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 2.46 9.32 6.84 4.54 2.31 8.28 5.80 -43.46%
EPS 0.02 0.02 0.04 0.03 0.02 -0.26 0.10 -65.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.06 0.06 -
NAPS 0.0315 0.0309 0.031 0.0309 0.0307 0.0311 0.0347 -6.22%
Price Multiplier on Financial Quarter End Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 -
Price 0.195 0.245 0.205 0.16 0.17 0.22 0.28 -
P/RPS 0.45 0.15 0.17 0.20 0.42 0.15 0.28 37.08%
P/EPS 55.71 68.04 33.61 32.65 62.96 -4.93 16.87 121.27%
EY 1.79 1.47 2.98 3.06 1.59 -20.29 5.93 -54.90%
DY 0.00 0.00 0.00 0.00 0.00 4.55 3.57 -
P/NAPS 0.35 0.45 0.38 0.30 0.31 0.41 0.47 -17.79%
Price Multiplier on Announcement Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 22/10/13 30/07/13 23/04/13 22/01/13 23/10/12 31/07/12 30/04/12 -
Price 0.19 0.20 0.185 0.245 0.15 0.24 0.25 -
P/RPS 0.44 0.12 0.16 0.31 0.37 0.17 0.25 45.62%
P/EPS 54.29 55.55 30.33 50.00 55.56 -5.38 15.06 134.55%
EY 1.84 1.80 3.30 2.00 1.80 -18.60 6.64 -57.39%
DY 0.00 0.00 0.00 0.00 0.00 4.17 4.00 -
P/NAPS 0.35 0.37 0.34 0.45 0.28 0.44 0.42 -11.41%

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