[SAUDEE] QoQ Cumulative Quarter Result on 31-May-2013 [#4]

Stock
[SAUDEE] SAUDEE GROUP BERHAD
Announcement Date
30-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
31-May-2013 [#4]
Profit Trend
QoQ- -41.13%
YoY- 108.02%
Quarter Report
Latest QR
Upcoming QR
SAUDEE's Result
SAUDEE's Financial Summary
View:
Show?
Cumulative Result
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Revenue 112,474 78,824 38,458 145,552 106,802 70,951 36,044 113.98%
PBT 1,126 921 483 832 819 521 278 154.74%
Tax -558 -384 -170 -510 -272 -83 -38 502.61%
NP 568 537 313 322 547 438 240 77.87%
-
NP to SH 568 537 313 322 547 438 240 77.87%
-
Tax Rate 49.56% 41.69% 35.20% 61.30% 33.21% 15.93% 13.67% -
Total Cost 111,906 78,287 38,145 145,230 106,255 70,513 35,804 114.21%
-
Net Worth 49,587 49,224 49,185 48,291 48,422 48,269 47,999 2.19%
Dividend
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Net Worth 49,587 49,224 49,185 48,291 48,422 48,269 47,999 2.19%
NOSH 90,158 89,499 89,428 89,428 89,672 89,387 88,888 0.95%
Ratio Analysis
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
NP Margin 0.51% 0.68% 0.81% 0.22% 0.51% 0.62% 0.67% -
ROE 1.15% 1.09% 0.64% 0.67% 1.13% 0.91% 0.50% -
Per Share
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 124.75 88.07 43.00 162.76 119.10 79.37 40.55 111.96%
EPS 0.63 0.60 0.35 0.36 0.61 0.49 0.27 76.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.55 0.55 0.54 0.54 0.54 0.54 1.23%
Adjusted Per Share Value based on latest NOSH - 90,000
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 7.20 5.05 2.46 9.32 6.84 4.54 2.31 113.82%
EPS 0.04 0.03 0.02 0.02 0.04 0.03 0.02 58.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0317 0.0315 0.0315 0.0309 0.031 0.0309 0.0307 2.16%
Price Multiplier on Financial Quarter End Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 -
Price 0.315 0.23 0.195 0.245 0.205 0.16 0.17 -
P/RPS 0.25 0.26 0.45 0.15 0.17 0.20 0.42 -29.30%
P/EPS 50.00 38.33 55.71 68.04 33.61 32.65 62.96 -14.27%
EY 2.00 2.61 1.79 1.47 2.98 3.06 1.59 16.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.42 0.35 0.45 0.38 0.30 0.31 50.25%
Price Multiplier on Announcement Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 25/04/14 24/01/14 22/10/13 30/07/13 23/04/13 22/01/13 23/10/12 -
Price 0.445 0.245 0.19 0.20 0.185 0.245 0.15 -
P/RPS 0.36 0.28 0.44 0.12 0.16 0.31 0.37 -1.81%
P/EPS 70.63 40.83 54.29 55.55 30.33 50.00 55.56 17.40%
EY 1.42 2.45 1.84 1.80 3.30 2.00 1.80 -14.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.45 0.35 0.37 0.34 0.45 0.28 103.42%

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