[SAUDEE] QoQ TTM Result on 28-Feb-2014 [#3]

Stock
[SAUDEE] SAUDEE GROUP BERHAD
Announcement Date
25-Apr-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2014
Quarter
28-Feb-2014 [#3]
Profit Trend
QoQ- -18.53%
YoY- 106.91%
Quarter Report
Latest QR
Upcoming QR
SAUDEE's Result
SAUDEE's Financial Summary
View:
Show?
TTM Result
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Revenue 151,131 152,161 149,113 151,225 153,425 147,966 145,552 2.53%
PBT -730 741 1,024 1,140 1,232 1,037 832 -
Tax 78 -178 -274 -797 -811 -642 -510 -
NP -652 563 750 343 421 395 322 -
-
NP to SH -652 563 750 343 421 395 322 -
-
Tax Rate - 24.02% 26.76% 69.91% 65.83% 61.91% 61.30% -
Total Cost 151,783 151,598 148,363 150,882 153,004 147,571 145,230 2.98%
-
Net Worth 48,649 49,500 50,049 56,833 49,280 49,185 48,600 0.06%
Dividend
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Net Worth 48,649 49,500 50,049 56,833 49,280 49,185 48,600 0.06%
NOSH 90,090 89,999 90,999 103,333 89,600 89,428 90,000 0.06%
Ratio Analysis
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
NP Margin -0.43% 0.37% 0.50% 0.23% 0.27% 0.27% 0.22% -
ROE -1.34% 1.14% 1.50% 0.60% 0.85% 0.80% 0.66% -
Per Share
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
RPS 167.75 169.07 163.86 146.35 171.23 165.46 161.72 2.46%
EPS -0.72 0.63 0.82 0.33 0.47 0.44 0.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.55 0.55 0.55 0.55 0.55 0.54 0.00%
Adjusted Per Share Value based on latest NOSH - 103,333
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
RPS 9.68 9.74 9.55 9.68 9.82 9.47 9.32 2.55%
EPS -0.04 0.04 0.05 0.02 0.03 0.03 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0311 0.0317 0.032 0.0364 0.0316 0.0315 0.0311 0.00%
Price Multiplier on Financial Quarter End Date
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Date 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 -
Price 0.45 0.49 0.375 0.315 0.23 0.195 0.245 -
P/RPS 0.27 0.29 0.23 0.22 0.13 0.12 0.15 47.91%
P/EPS -62.18 78.33 45.50 94.90 48.95 44.15 68.48 -
EY -1.61 1.28 2.20 1.05 2.04 2.27 1.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.89 0.68 0.57 0.42 0.35 0.45 50.34%
Price Multiplier on Announcement Date
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Date 30/01/15 29/10/14 01/08/14 25/04/14 24/01/14 22/10/13 30/07/13 -
Price 0.465 0.46 0.48 0.445 0.245 0.19 0.20 -
P/RPS 0.28 0.27 0.29 0.30 0.14 0.11 0.12 75.83%
P/EPS -64.25 73.53 58.24 134.06 52.14 43.02 55.90 -
EY -1.56 1.36 1.72 0.75 1.92 2.32 1.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.84 0.87 0.81 0.45 0.35 0.37 75.37%

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