[SAUDEE] QoQ Quarter Result on 28-Feb-2013 [#3]

Stock
[SAUDEE] SAUDEE GROUP BERHAD
Announcement Date
23-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
28-Feb-2013 [#3]
Profit Trend
QoQ- -44.95%
YoY- 202.78%
Quarter Report
Latest QR
Upcoming QR
SAUDEE's Result
SAUDEE's Financial Summary
View:
Show?
Quarter Result
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Revenue 40,366 38,458 38,750 35,851 34,907 36,044 38,666 2.90%
PBT 438 483 13 298 243 278 -6,380 -
Tax -214 -170 -238 -189 -45 -38 868 -
NP 224 313 -225 109 198 240 -5,512 -
-
NP to SH 224 313 -225 109 198 240 -5,512 -
-
Tax Rate 48.86% 35.20% 1,830.77% 63.42% 18.52% 13.67% - -
Total Cost 40,142 38,145 38,975 35,742 34,709 35,804 44,178 -6.18%
-
Net Worth 49,280 49,185 48,600 49,050 48,600 47,999 48,600 0.92%
Dividend
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Net Worth 49,280 49,185 48,600 49,050 48,600 47,999 48,600 0.92%
NOSH 89,600 89,428 90,000 90,833 90,000 88,888 89,999 -0.29%
Ratio Analysis
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
NP Margin 0.55% 0.81% -0.58% 0.30% 0.57% 0.67% -14.26% -
ROE 0.45% 0.64% -0.46% 0.22% 0.41% 0.50% -11.34% -
Per Share
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
RPS 45.05 43.00 43.06 39.47 38.79 40.55 42.96 3.21%
EPS 0.25 0.35 -0.25 0.12 0.22 0.27 -6.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.55 0.54 0.54 0.54 0.54 0.54 1.22%
Adjusted Per Share Value based on latest NOSH - 90,833
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
RPS 2.58 2.46 2.48 2.30 2.23 2.31 2.48 2.66%
EPS 0.01 0.02 -0.01 0.01 0.01 0.02 -0.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0316 0.0315 0.0311 0.0314 0.0311 0.0307 0.0311 1.06%
Price Multiplier on Financial Quarter End Date
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Date 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 -
Price 0.23 0.195 0.245 0.205 0.16 0.17 0.22 -
P/RPS 0.51 0.45 0.57 0.52 0.41 0.42 0.51 0.00%
P/EPS 92.00 55.71 -98.00 170.83 72.73 62.96 -3.59 -
EY 1.09 1.79 -1.02 0.59 1.38 1.59 -27.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.35 0.45 0.38 0.30 0.31 0.41 1.61%
Price Multiplier on Announcement Date
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Date 24/01/14 22/10/13 30/07/13 23/04/13 22/01/13 23/10/12 31/07/12 -
Price 0.245 0.19 0.20 0.185 0.245 0.15 0.24 -
P/RPS 0.54 0.44 0.46 0.47 0.63 0.37 0.56 -2.39%
P/EPS 98.00 54.29 -80.00 154.17 111.36 55.56 -3.92 -
EY 1.02 1.84 -1.25 0.65 0.90 1.80 -25.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.35 0.37 0.34 0.45 0.28 0.44 1.50%

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