[SAUDEE] QoQ Cumulative Quarter Result on 30-Nov-2013 [#2]

Stock
[SAUDEE] SAUDEE GROUP BERHAD
Announcement Date
24-Jan-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2014
Quarter
30-Nov-2013 [#2]
Profit Trend
QoQ- 71.57%
YoY- 22.6%
Quarter Report
Latest QR
Upcoming QR
SAUDEE's Result
SAUDEE's Financial Summary
View:
Show?
Cumulative Result
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Revenue 41,506 149,111 112,474 78,824 38,458 145,552 106,802 -46.65%
PBT 200 1,023 1,126 921 483 832 819 -60.83%
Tax -74 -273 -558 -384 -170 -510 -272 -57.91%
NP 126 750 568 537 313 322 547 -62.32%
-
NP to SH 126 750 568 537 313 322 547 -62.32%
-
Tax Rate 37.00% 26.69% 49.56% 41.69% 35.20% 61.30% 33.21% -
Total Cost 41,380 148,361 111,906 78,287 38,145 145,230 106,255 -46.57%
-
Net Worth 49,500 49,698 49,587 49,224 49,185 48,291 48,422 1.47%
Dividend
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Net Worth 49,500 49,698 49,587 49,224 49,185 48,291 48,422 1.47%
NOSH 89,999 90,361 90,158 89,499 89,428 89,428 89,672 0.24%
Ratio Analysis
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
NP Margin 0.30% 0.50% 0.51% 0.68% 0.81% 0.22% 0.51% -
ROE 0.25% 1.51% 1.15% 1.09% 0.64% 0.67% 1.13% -
Per Share
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
RPS 46.12 165.02 124.75 88.07 43.00 162.76 119.10 -46.78%
EPS 0.14 0.83 0.63 0.60 0.35 0.36 0.61 -62.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.55 0.55 0.55 0.55 0.54 0.54 1.22%
Adjusted Per Share Value based on latest NOSH - 89,600
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
RPS 2.66 9.55 7.20 5.05 2.46 9.32 6.84 -46.62%
EPS 0.01 0.05 0.04 0.03 0.02 0.02 0.04 -60.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0317 0.0318 0.0317 0.0315 0.0315 0.0309 0.031 1.49%
Price Multiplier on Financial Quarter End Date
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Date 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 -
Price 0.49 0.375 0.315 0.23 0.195 0.245 0.205 -
P/RPS 1.06 0.23 0.25 0.26 0.45 0.15 0.17 237.64%
P/EPS 350.00 45.18 50.00 38.33 55.71 68.04 33.61 374.83%
EY 0.29 2.21 2.00 2.61 1.79 1.47 2.98 -78.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.68 0.57 0.42 0.35 0.45 0.38 76.08%
Price Multiplier on Announcement Date
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Date 29/10/14 01/08/14 25/04/14 24/01/14 22/10/13 30/07/13 23/04/13 -
Price 0.46 0.48 0.445 0.245 0.19 0.20 0.185 -
P/RPS 1.00 0.29 0.36 0.28 0.44 0.12 0.16 238.17%
P/EPS 328.57 57.83 70.63 40.83 54.29 55.55 30.33 387.47%
EY 0.30 1.73 1.42 2.45 1.84 1.80 3.30 -79.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.87 0.81 0.45 0.35 0.37 0.34 82.45%

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