[SAUDEE] QoQ Quarter Result on 31-May-2012 [#4]

Stock
[SAUDEE] SAUDEE GROUP BERHAD
Announcement Date
31-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
31-May-2012 [#4]
Profit Trend
QoQ- -15411.11%
YoY- -1701.31%
Quarter Report
Latest QR
Upcoming QR
SAUDEE's Result
SAUDEE's Financial Summary
View:
Show?
Quarter Result
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Revenue 35,851 34,907 36,044 38,666 31,956 29,973 28,682 16.05%
PBT 298 243 278 -6,380 74 1,069 1,113 -58.49%
Tax -189 -45 -38 868 -38 -343 -378 -37.03%
NP 109 198 240 -5,512 36 726 735 -72.01%
-
NP to SH 109 198 240 -5,512 36 726 735 -72.01%
-
Tax Rate 63.42% 18.52% 13.67% - 51.35% 32.09% 33.96% -
Total Cost 35,742 34,709 35,804 44,178 31,920 29,247 27,947 17.84%
-
Net Worth 49,050 48,600 47,999 48,600 54,000 54,674 53,780 -5.95%
Dividend
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Div - - - - - 896 - -
Div Payout % - - - - - 123.46% - -
Equity
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Net Worth 49,050 48,600 47,999 48,600 54,000 54,674 53,780 -5.95%
NOSH 90,833 90,000 88,888 89,999 90,000 89,629 89,634 0.89%
Ratio Analysis
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
NP Margin 0.30% 0.57% 0.67% -14.26% 0.11% 2.42% 2.56% -
ROE 0.22% 0.41% 0.50% -11.34% 0.07% 1.33% 1.37% -
Per Share
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 39.47 38.79 40.55 42.96 35.51 33.44 32.00 15.02%
EPS 0.12 0.22 0.27 -6.12 0.04 0.81 0.82 -72.26%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 0.54 0.54 0.54 0.54 0.60 0.61 0.60 -6.78%
Adjusted Per Share Value based on latest NOSH - 89,999
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 2.30 2.23 2.31 2.48 2.05 1.92 1.84 16.05%
EPS 0.01 0.01 0.02 -0.35 0.00 0.05 0.05 -65.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.06 0.00 -
NAPS 0.0314 0.0311 0.0307 0.0311 0.0346 0.035 0.0344 -5.90%
Price Multiplier on Financial Quarter End Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 -
Price 0.205 0.16 0.17 0.22 0.28 0.23 0.275 -
P/RPS 0.52 0.41 0.42 0.51 0.79 0.69 0.86 -28.51%
P/EPS 170.83 72.73 62.96 -3.59 700.00 28.40 33.54 196.32%
EY 0.59 1.38 1.59 -27.84 0.14 3.52 2.98 -66.06%
DY 0.00 0.00 0.00 0.00 0.00 4.35 0.00 -
P/NAPS 0.38 0.30 0.31 0.41 0.47 0.38 0.46 -11.96%
Price Multiplier on Announcement Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 23/04/13 22/01/13 23/10/12 31/07/12 30/04/12 30/01/12 28/10/11 -
Price 0.185 0.245 0.15 0.24 0.25 0.31 0.25 -
P/RPS 0.47 0.63 0.37 0.56 0.70 0.93 0.78 -28.68%
P/EPS 154.17 111.36 55.56 -3.92 625.00 38.27 30.49 194.88%
EY 0.65 0.90 1.80 -25.52 0.16 2.61 3.28 -66.04%
DY 0.00 0.00 0.00 0.00 0.00 3.23 0.00 -
P/NAPS 0.34 0.45 0.28 0.44 0.42 0.51 0.42 -13.15%

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