[SG] QoQ TTM Result on 28-Feb-2013 [#3]

Stock
[SG] SAUDIGOLD GROUP BERHAD
Announcement Date
23-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
28-Feb-2013 [#3]
Profit Trend
QoQ- 1.45%
YoY- -516.88%
Quarter Report
Latest QR
Upcoming QR
SG's Result
SG's Financial Summary
View:
Show?
TTM Result
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Revenue 153,425 147,966 145,552 145,468 141,573 136,639 129,277 12.08%
PBT 1,232 1,037 832 -5,561 -5,785 -4,959 -4,124 -
Tax -811 -642 -510 596 747 449 109 -
NP 421 395 322 -4,965 -5,038 -4,510 -4,015 -
-
NP to SH 421 395 322 -4,965 -5,038 -4,510 -4,015 -
-
Tax Rate 65.83% 61.91% 61.30% - - - - -
Total Cost 153,004 147,571 145,230 150,433 146,611 141,149 133,292 9.62%
-
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 - - - - - 896 896 -
Div Payout % - - - - - 0.00% 0.00% -
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 0.27% 0.27% 0.22% -3.41% -3.56% -3.30% -3.11% -
ROE 0.85% 0.80% 0.66% -10.12% -10.37% -9.40% -8.26% -
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 171.23 165.46 161.72 160.15 157.30 153.72 143.64 12.41%
EPS 0.47 0.44 0.36 -5.47 -5.60 -5.07 -4.46 -
DPS 0.00 0.00 0.00 0.00 0.00 1.00 1.00 -
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 9.82 9.47 9.32 9.31 9.06 8.75 8.28 12.03%
EPS 0.03 0.03 0.02 -0.32 -0.32 -0.29 -0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.06 0.06 -
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 0.13 0.12 0.15 0.13 0.10 0.11 0.15 -9.09%
P/EPS 48.95 44.15 68.48 -3.75 -2.86 -3.35 -4.93 -
EY 2.04 2.27 1.46 -26.66 -34.99 -29.85 -20.28 -
DY 0.00 0.00 0.00 0.00 0.00 5.88 4.55 -
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 0.14 0.11 0.12 0.12 0.16 0.10 0.17 -12.13%
P/EPS 52.14 43.02 55.90 -3.38 -4.38 -2.96 -5.38 -
EY 1.92 2.32 1.79 -29.55 -22.85 -33.82 -18.59 -
DY 0.00 0.00 0.00 0.00 0.00 6.67 4.17 -
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