[SAUDEE] QoQ Quarter Result on 31-Aug-2013 [#1]

Stock
[SAUDEE] SAUDEE GROUP BERHAD
Announcement Date
22-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2014
Quarter
31-Aug-2013 [#1]
Profit Trend
QoQ- 239.11%
YoY- 30.42%
Quarter Report
Latest QR
Upcoming QR
SAUDEE's Result
SAUDEE's Financial Summary
View:
Show?
Quarter Result
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Revenue 36,638 33,651 40,366 38,458 38,750 35,851 34,907 3.28%
PBT -103 206 438 483 13 298 243 -
Tax 285 -175 -214 -170 -238 -189 -45 -
NP 182 31 224 313 -225 109 198 -5.46%
-
NP to SH 182 31 224 313 -225 109 198 -5.46%
-
Tax Rate - 84.95% 48.86% 35.20% 1,830.77% 63.42% 18.52% -
Total Cost 36,456 33,620 40,142 38,145 38,975 35,742 34,709 3.33%
-
Net Worth 50,049 56,833 49,280 49,185 48,600 49,050 48,600 1.97%
Dividend
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Net Worth 50,049 56,833 49,280 49,185 48,600 49,050 48,600 1.97%
NOSH 90,999 103,333 89,600 89,428 90,000 90,833 90,000 0.73%
Ratio Analysis
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
NP Margin 0.50% 0.09% 0.55% 0.81% -0.58% 0.30% 0.57% -
ROE 0.36% 0.05% 0.45% 0.64% -0.46% 0.22% 0.41% -
Per Share
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
RPS 40.26 32.57 45.05 43.00 43.06 39.47 38.79 2.51%
EPS 0.20 0.03 0.25 0.35 -0.25 0.12 0.22 -6.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.55 0.55 0.55 0.54 0.54 0.54 1.23%
Adjusted Per Share Value based on latest NOSH - 89,428
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
RPS 2.35 2.15 2.58 2.46 2.48 2.30 2.23 3.55%
EPS 0.01 0.00 0.01 0.02 -0.01 0.01 0.01 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.032 0.0364 0.0316 0.0315 0.0311 0.0314 0.0311 1.92%
Price Multiplier on Financial Quarter End Date
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Date 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 -
Price 0.375 0.315 0.23 0.195 0.245 0.205 0.16 -
P/RPS 0.93 0.97 0.51 0.45 0.57 0.52 0.41 72.72%
P/EPS 187.50 1,050.00 92.00 55.71 -98.00 170.83 72.73 88.12%
EY 0.53 0.10 1.09 1.79 -1.02 0.59 1.38 -47.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.57 0.42 0.35 0.45 0.38 0.30 72.64%
Price Multiplier on Announcement Date
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Date 01/08/14 25/04/14 24/01/14 22/10/13 30/07/13 23/04/13 22/01/13 -
Price 0.48 0.445 0.245 0.19 0.20 0.185 0.245 -
P/RPS 1.19 1.37 0.54 0.44 0.46 0.47 0.63 52.86%
P/EPS 240.00 1,483.33 98.00 54.29 -80.00 154.17 111.36 66.92%
EY 0.42 0.07 1.02 1.84 -1.25 0.65 0.90 -39.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.81 0.45 0.35 0.37 0.34 0.45 55.25%

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