[SAUDEE] QoQ TTM Result on 29-Feb-2012 [#3]

Stock
[SAUDEE] SAUDEE GROUP BERHAD
Announcement Date
30-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
29-Feb-2012 [#3]
Profit Trend
QoQ- -45.24%
YoY- -39.17%
Quarter Report
Latest QR
Upcoming QR
SAUDEE's Result
SAUDEE's Financial Summary
View:
Show?
TTM Result
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Revenue 141,573 136,639 129,277 125,835 120,589 118,809 118,632 12.47%
PBT -5,785 -4,959 -4,124 2,813 3,789 3,563 3,399 -
Tax 747 449 109 -1,622 -1,614 -1,506 -1,360 -
NP -5,038 -4,510 -4,015 1,191 2,175 2,057 2,039 -
-
NP to SH -5,038 -4,510 -4,015 1,191 2,175 2,057 2,039 -
-
Tax Rate - - - 57.66% 42.60% 42.27% 40.01% -
Total Cost 146,611 141,149 133,292 124,644 118,414 116,752 116,593 16.45%
-
Net Worth 48,600 47,999 48,600 54,000 54,674 53,780 53,794 -6.52%
Dividend
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Div - 896 896 896 896 894 894 -
Div Payout % - 0.00% 0.00% 75.26% 41.21% 43.47% 43.85% -
Equity
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Net Worth 48,600 47,999 48,600 54,000 54,674 53,780 53,794 -6.52%
NOSH 90,000 88,888 89,999 90,000 89,629 89,634 91,176 -0.85%
Ratio Analysis
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
NP Margin -3.56% -3.30% -3.11% 0.95% 1.80% 1.73% 1.72% -
ROE -10.37% -9.40% -8.26% 2.21% 3.98% 3.82% 3.79% -
Per Share
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
RPS 157.30 153.72 143.64 139.82 134.54 132.55 130.11 13.44%
EPS -5.60 -5.07 -4.46 1.32 2.43 2.29 2.24 -
DPS 0.00 1.00 1.00 1.00 1.00 1.00 1.00 -
NAPS 0.54 0.54 0.54 0.60 0.61 0.60 0.59 -5.71%
Adjusted Per Share Value based on latest NOSH - 90,000
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
RPS 9.06 8.75 8.28 8.06 7.72 7.61 7.60 12.39%
EPS -0.32 -0.29 -0.26 0.08 0.14 0.13 0.13 -
DPS 0.00 0.06 0.06 0.06 0.06 0.06 0.06 -
NAPS 0.0311 0.0307 0.0311 0.0346 0.035 0.0344 0.0344 -6.48%
Price Multiplier on Financial Quarter End Date
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Date 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 -
Price 0.16 0.17 0.22 0.28 0.23 0.275 0.26 -
P/RPS 0.10 0.11 0.15 0.20 0.17 0.21 0.20 -36.92%
P/EPS -2.86 -3.35 -4.93 21.16 9.48 11.98 11.63 -
EY -34.99 -29.85 -20.28 4.73 10.55 8.35 8.60 -
DY 0.00 5.88 4.55 3.57 4.35 3.64 3.85 -
P/NAPS 0.30 0.31 0.41 0.47 0.38 0.46 0.44 -22.47%
Price Multiplier on Announcement Date
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Date 22/01/13 23/10/12 31/07/12 30/04/12 30/01/12 28/10/11 29/07/11 -
Price 0.245 0.15 0.24 0.25 0.31 0.25 0.23 -
P/RPS 0.16 0.10 0.17 0.18 0.23 0.19 0.18 -7.53%
P/EPS -4.38 -2.96 -5.38 18.89 12.77 10.89 10.28 -
EY -22.85 -33.82 -18.59 5.29 7.83 9.18 9.72 -
DY 0.00 6.67 4.17 4.00 3.23 4.00 4.35 -
P/NAPS 0.45 0.28 0.44 0.42 0.51 0.42 0.39 9.98%

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