[SAUDEE] QoQ Quarter Result on 28-Feb-2011 [#3]

Stock
[SAUDEE] SAUDEE GROUP BERHAD
Announcement Date
27-Apr-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2011
Quarter
28-Feb-2011 [#3]
Profit Trend
QoQ- 67.76%
YoY- -16.46%
Quarter Report
Latest QR
Upcoming QR
SAUDEE's Result
SAUDEE's Financial Summary
View:
Show?
Quarter Result
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Revenue 29,973 28,682 35,224 26,710 28,193 28,505 30,374 -0.88%
PBT 1,069 1,113 557 1,050 843 949 78 471.78%
Tax -343 -378 -863 -30 -235 -232 -465 -18.34%
NP 726 735 -306 1,020 608 717 -387 -
-
NP to SH 726 735 -306 1,020 608 717 -387 -
-
Tax Rate 32.09% 33.96% 154.94% 2.86% 27.88% 24.45% 596.15% -
Total Cost 29,247 27,947 35,530 25,690 27,585 27,788 30,761 -3.30%
-
Net Worth 54,674 53,780 53,794 54,159 51,858 52,878 52,199 3.13%
Dividend
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Div 896 - - - 894 - - -
Div Payout % 123.46% - - - 147.06% - - -
Equity
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Net Worth 54,674 53,780 53,794 54,159 51,858 52,878 52,199 3.13%
NOSH 89,629 89,634 91,176 90,265 89,411 89,624 89,999 -0.27%
Ratio Analysis
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
NP Margin 2.42% 2.56% -0.87% 3.82% 2.16% 2.52% -1.27% -
ROE 1.33% 1.37% -0.57% 1.88% 1.17% 1.36% -0.74% -
Per Share
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
RPS 33.44 32.00 38.63 29.59 31.53 31.80 33.75 -0.61%
EPS 0.81 0.82 -0.34 1.13 0.68 0.80 -0.43 -
DPS 1.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 0.61 0.60 0.59 0.60 0.58 0.59 0.58 3.41%
Adjusted Per Share Value based on latest NOSH - 90,265
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
RPS 1.92 1.84 2.26 1.71 1.80 1.82 1.94 -0.68%
EPS 0.05 0.05 -0.02 0.07 0.04 0.05 -0.02 -
DPS 0.06 0.00 0.00 0.00 0.06 0.00 0.00 -
NAPS 0.035 0.0344 0.0344 0.0347 0.0332 0.0339 0.0334 3.16%
Price Multiplier on Financial Quarter End Date
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Date 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 -
Price 0.23 0.275 0.26 0.29 0.31 0.32 0.29 -
P/RPS 0.69 0.86 0.67 0.98 0.98 1.01 0.86 -13.64%
P/EPS 28.40 33.54 -77.47 25.66 45.59 40.00 -67.44 -
EY 3.52 2.98 -1.29 3.90 2.19 2.50 -1.48 -
DY 4.35 0.00 0.00 0.00 3.23 0.00 0.00 -
P/NAPS 0.38 0.46 0.44 0.48 0.53 0.54 0.50 -16.70%
Price Multiplier on Announcement Date
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Date 30/01/12 28/10/11 29/07/11 27/04/11 21/01/11 28/10/10 30/07/10 -
Price 0.31 0.25 0.23 0.275 0.29 0.34 0.40 -
P/RPS 0.93 0.78 0.60 0.93 0.92 1.07 1.19 -15.14%
P/EPS 38.27 30.49 -68.53 24.34 42.65 42.50 -93.02 -
EY 2.61 3.28 -1.46 4.11 2.34 2.35 -1.08 -
DY 3.23 0.00 0.00 0.00 3.45 0.00 0.00 -
P/NAPS 0.51 0.42 0.39 0.46 0.50 0.58 0.69 -18.23%

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