[SAUDEE] QoQ Quarter Result on 29-Feb-2012 [#3]

Stock
[SAUDEE] SAUDEE GROUP BERHAD
Announcement Date
30-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
29-Feb-2012 [#3]
Profit Trend
QoQ- -95.04%
YoY- -96.47%
Quarter Report
Latest QR
Upcoming QR
SAUDEE's Result
SAUDEE's Financial Summary
View:
Show?
Quarter Result
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Revenue 34,907 36,044 38,666 31,956 29,973 28,682 35,224 -0.59%
PBT 243 278 -6,380 74 1,069 1,113 557 -42.39%
Tax -45 -38 868 -38 -343 -378 -863 -85.96%
NP 198 240 -5,512 36 726 735 -306 -
-
NP to SH 198 240 -5,512 36 726 735 -306 -
-
Tax Rate 18.52% 13.67% - 51.35% 32.09% 33.96% 154.94% -
Total Cost 34,709 35,804 44,178 31,920 29,247 27,947 35,530 -1.54%
-
Net Worth 48,600 47,999 48,600 54,000 54,674 53,780 53,794 -6.52%
Dividend
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Div - - - - 896 - - -
Div Payout % - - - - 123.46% - - -
Equity
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Net Worth 48,600 47,999 48,600 54,000 54,674 53,780 53,794 -6.52%
NOSH 90,000 88,888 89,999 90,000 89,629 89,634 91,176 -0.85%
Ratio Analysis
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
NP Margin 0.57% 0.67% -14.26% 0.11% 2.42% 2.56% -0.87% -
ROE 0.41% 0.50% -11.34% 0.07% 1.33% 1.37% -0.57% -
Per Share
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
RPS 38.79 40.55 42.96 35.51 33.44 32.00 38.63 0.27%
EPS 0.22 0.27 -6.12 0.04 0.81 0.82 -0.34 -
DPS 0.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 0.54 0.54 0.54 0.60 0.61 0.60 0.59 -5.71%
Adjusted Per Share Value based on latest NOSH - 90,000
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
RPS 2.23 2.31 2.48 2.05 1.92 1.84 2.26 -0.88%
EPS 0.01 0.02 -0.35 0.00 0.05 0.05 -0.02 -
DPS 0.00 0.00 0.00 0.00 0.06 0.00 0.00 -
NAPS 0.0311 0.0307 0.0311 0.0346 0.035 0.0344 0.0344 -6.48%
Price Multiplier on Financial Quarter End Date
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Date 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 -
Price 0.16 0.17 0.22 0.28 0.23 0.275 0.26 -
P/RPS 0.41 0.42 0.51 0.79 0.69 0.86 0.67 -27.85%
P/EPS 72.73 62.96 -3.59 700.00 28.40 33.54 -77.47 -
EY 1.38 1.59 -27.84 0.14 3.52 2.98 -1.29 -
DY 0.00 0.00 0.00 0.00 4.35 0.00 0.00 -
P/NAPS 0.30 0.31 0.41 0.47 0.38 0.46 0.44 -22.47%
Price Multiplier on Announcement Date
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Date 22/01/13 23/10/12 31/07/12 30/04/12 30/01/12 28/10/11 29/07/11 -
Price 0.245 0.15 0.24 0.25 0.31 0.25 0.23 -
P/RPS 0.63 0.37 0.56 0.70 0.93 0.78 0.60 3.29%
P/EPS 111.36 55.56 -3.92 625.00 38.27 30.49 -68.53 -
EY 0.90 1.80 -25.52 0.16 2.61 3.28 -1.46 -
DY 0.00 0.00 0.00 0.00 3.23 0.00 0.00 -
P/NAPS 0.45 0.28 0.44 0.42 0.51 0.42 0.39 9.98%

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