[SAUDEE] QoQ Quarter Result on 30-Nov-2012 [#2]

Stock
[SAUDEE] SAUDEE GROUP BERHAD
Announcement Date
22-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
30-Nov-2012 [#2]
Profit Trend
QoQ- -17.5%
YoY- -72.73%
Quarter Report
Latest QR
Upcoming QR
SAUDEE's Result
SAUDEE's Financial Summary
View:
Show?
Quarter Result
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Revenue 38,458 38,750 35,851 34,907 36,044 38,666 31,956 13.10%
PBT 483 13 298 243 278 -6,380 74 248.06%
Tax -170 -238 -189 -45 -38 868 -38 170.76%
NP 313 -225 109 198 240 -5,512 36 321.16%
-
NP to SH 313 -225 109 198 240 -5,512 36 321.16%
-
Tax Rate 35.20% 1,830.77% 63.42% 18.52% 13.67% - 51.35% -
Total Cost 38,145 38,975 35,742 34,709 35,804 44,178 31,920 12.57%
-
Net Worth 49,185 48,600 49,050 48,600 47,999 48,600 54,000 -6.02%
Dividend
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Net Worth 49,185 48,600 49,050 48,600 47,999 48,600 54,000 -6.02%
NOSH 89,428 90,000 90,833 90,000 88,888 89,999 90,000 -0.42%
Ratio Analysis
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
NP Margin 0.81% -0.58% 0.30% 0.57% 0.67% -14.26% 0.11% -
ROE 0.64% -0.46% 0.22% 0.41% 0.50% -11.34% 0.07% -
Per Share
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 43.00 43.06 39.47 38.79 40.55 42.96 35.51 13.56%
EPS 0.35 -0.25 0.12 0.22 0.27 -6.12 0.04 322.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.54 0.54 0.54 0.54 0.54 0.60 -5.62%
Adjusted Per Share Value based on latest NOSH - 90,000
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 2.46 2.48 2.30 2.23 2.31 2.48 2.05 12.88%
EPS 0.02 -0.01 0.01 0.01 0.02 -0.35 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0315 0.0311 0.0314 0.0311 0.0307 0.0311 0.0346 -6.04%
Price Multiplier on Financial Quarter End Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 -
Price 0.195 0.245 0.205 0.16 0.17 0.22 0.28 -
P/RPS 0.45 0.57 0.52 0.41 0.42 0.51 0.79 -31.21%
P/EPS 55.71 -98.00 170.83 72.73 62.96 -3.59 700.00 -81.41%
EY 1.79 -1.02 0.59 1.38 1.59 -27.84 0.14 444.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.45 0.38 0.30 0.31 0.41 0.47 -17.79%
Price Multiplier on Announcement Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 22/10/13 30/07/13 23/04/13 22/01/13 23/10/12 31/07/12 30/04/12 -
Price 0.19 0.20 0.185 0.245 0.15 0.24 0.25 -
P/RPS 0.44 0.46 0.47 0.63 0.37 0.56 0.70 -26.55%
P/EPS 54.29 -80.00 154.17 111.36 55.56 -3.92 625.00 -80.29%
EY 1.84 -1.25 0.65 0.90 1.80 -25.52 0.16 407.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.37 0.34 0.45 0.28 0.44 0.42 -11.41%

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