[SAUDEE] QoQ Cumulative Quarter Result on 31-Aug-2011 [#1]

Stock
[SAUDEE] SAUDEE GROUP BERHAD
Announcement Date
28-Oct-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
31-Aug-2011 [#1]
Profit Trend
QoQ- -66.28%
YoY- 2.51%
Quarter Report
Latest QR
Upcoming QR
SAUDEE's Result
SAUDEE's Financial Summary
View:
Show?
Cumulative Result
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Revenue 129,278 90,612 58,656 28,682 118,632 83,408 56,698 73.14%
PBT -4,123 2,257 2,183 1,113 3,540 2,842 1,792 -
Tax 109 -759 -721 -378 -1,360 -497 -467 -
NP -4,014 1,498 1,462 735 2,180 2,345 1,325 -
-
NP to SH -4,014 1,498 1,462 735 2,180 2,345 1,325 -
-
Tax Rate - 33.63% 33.03% 33.96% 38.42% 17.49% 26.06% -
Total Cost 133,292 89,114 57,194 27,947 116,452 81,063 55,373 79.51%
-
Net Worth 48,549 54,144 55,050 53,780 53,051 53,908 52,278 -4.80%
Dividend
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Div 899 902 902 - 899 898 901 -0.14%
Div Payout % 0.00% 60.24% 61.73% - 41.25% 38.31% 68.03% -
Equity
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Net Worth 48,549 54,144 55,050 53,780 53,051 53,908 52,278 -4.80%
NOSH 89,906 90,240 90,246 89,634 89,917 89,846 90,136 -0.17%
Ratio Analysis
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
NP Margin -3.10% 1.65% 2.49% 2.56% 1.84% 2.81% 2.34% -
ROE -8.27% 2.77% 2.66% 1.37% 4.11% 4.35% 2.53% -
Per Share
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
RPS 143.79 100.41 65.00 32.00 131.93 92.83 62.90 73.44%
EPS -4.46 1.66 1.62 0.82 2.42 2.61 1.47 -
DPS 1.00 1.00 1.00 0.00 1.00 1.00 1.00 0.00%
NAPS 0.54 0.60 0.61 0.60 0.59 0.60 0.58 -4.64%
Adjusted Per Share Value based on latest NOSH - 89,634
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
RPS 8.28 5.80 3.76 1.84 7.60 5.34 3.63 73.19%
EPS -0.26 0.10 0.09 0.05 0.14 0.15 0.08 -
DPS 0.06 0.06 0.06 0.00 0.06 0.06 0.06 0.00%
NAPS 0.0311 0.0347 0.0352 0.0344 0.034 0.0345 0.0335 -4.83%
Price Multiplier on Financial Quarter End Date
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Date 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 -
Price 0.22 0.28 0.23 0.275 0.26 0.29 0.31 -
P/RPS 0.15 0.28 0.35 0.86 0.20 0.31 0.49 -54.54%
P/EPS -4.93 16.87 14.20 33.54 10.72 11.11 21.09 -
EY -20.29 5.93 7.04 2.98 9.32 9.00 4.74 -
DY 4.55 3.57 4.35 0.00 3.85 3.45 3.23 25.63%
P/NAPS 0.41 0.47 0.38 0.46 0.44 0.48 0.53 -15.71%
Price Multiplier on Announcement Date
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Date 31/07/12 30/04/12 30/01/12 28/10/11 29/07/11 27/04/11 21/01/11 -
Price 0.24 0.25 0.31 0.25 0.23 0.275 0.29 -
P/RPS 0.17 0.25 0.48 0.78 0.17 0.30 0.46 -48.47%
P/EPS -5.38 15.06 19.14 30.49 9.49 10.54 19.73 -
EY -18.60 6.64 5.23 3.28 10.54 9.49 5.07 -
DY 4.17 4.00 3.23 0.00 4.35 3.64 3.45 13.45%
P/NAPS 0.44 0.42 0.51 0.42 0.39 0.46 0.50 -8.16%

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