[SAUDEE] QoQ Cumulative Quarter Result on 31-May-2014 [#4]

Stock
[SAUDEE] SAUDEE GROUP BERHAD
Announcement Date
01-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2014
Quarter
31-May-2014 [#4]
Profit Trend
QoQ- 32.04%
YoY- 132.92%
Quarter Report
Latest QR
Upcoming QR
SAUDEE's Result
SAUDEE's Financial Summary
View:
Show?
Cumulative Result
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Revenue 126,385 80,842 41,506 149,111 112,474 78,824 38,458 121.52%
PBT 174 -832 200 1,023 1,126 921 483 -49.46%
Tax -124 -32 -74 -273 -558 -384 -170 -19.01%
NP 50 -864 126 750 568 537 313 -70.65%
-
NP to SH 50 -864 126 750 568 537 313 -70.65%
-
Tax Rate 71.26% - 37.00% 26.69% 49.56% 41.69% 35.20% -
Total Cost 126,335 81,706 41,380 148,361 111,906 78,287 38,145 122.67%
-
Net Worth 45,833 48,600 49,500 49,698 49,587 49,224 49,185 -4.60%
Dividend
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Net Worth 45,833 48,600 49,500 49,698 49,587 49,224 49,185 -4.60%
NOSH 83,333 90,000 89,999 90,361 90,158 89,499 89,428 -4.60%
Ratio Analysis
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
NP Margin 0.04% -1.07% 0.30% 0.50% 0.51% 0.68% 0.81% -
ROE 0.11% -1.78% 0.25% 1.51% 1.15% 1.09% 0.64% -
Per Share
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
RPS 151.66 89.82 46.12 165.02 124.75 88.07 43.00 132.24%
EPS 0.06 -0.96 0.14 0.83 0.63 0.60 0.35 -69.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.54 0.55 0.55 0.55 0.55 0.55 0.00%
Adjusted Per Share Value based on latest NOSH - 90,999
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
RPS 8.09 5.18 2.66 9.55 7.20 5.05 2.46 121.62%
EPS 0.00 -0.06 0.01 0.05 0.04 0.03 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0293 0.0311 0.0317 0.0318 0.0317 0.0315 0.0315 -4.72%
Price Multiplier on Financial Quarter End Date
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Date 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 -
Price 0.465 0.45 0.49 0.375 0.315 0.23 0.195 -
P/RPS 0.31 0.50 1.06 0.23 0.25 0.26 0.45 -22.05%
P/EPS 775.00 -46.88 350.00 45.18 50.00 38.33 55.71 481.21%
EY 0.13 -2.13 0.29 2.21 2.00 2.61 1.79 -82.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.83 0.89 0.68 0.57 0.42 0.35 80.96%
Price Multiplier on Announcement Date
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Date 30/04/15 30/01/15 29/10/14 01/08/14 25/04/14 24/01/14 22/10/13 -
Price 0.51 0.465 0.46 0.48 0.445 0.245 0.19 -
P/RPS 0.34 0.52 1.00 0.29 0.36 0.28 0.44 -15.83%
P/EPS 850.00 -48.44 328.57 57.83 70.63 40.83 54.29 529.00%
EY 0.12 -2.06 0.30 1.73 1.42 2.45 1.84 -83.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.86 0.84 0.87 0.81 0.45 0.35 92.18%

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