[SAUDEE] QoQ TTM Result on 30-Nov-2012 [#2]

Stock
[SAUDEE] SAUDEE GROUP BERHAD
Announcement Date
22-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
30-Nov-2012 [#2]
Profit Trend
QoQ- -11.71%
YoY- -331.63%
Quarter Report
Latest QR
Upcoming QR
SAUDEE's Result
SAUDEE's Financial Summary
View:
Show?
TTM Result
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Revenue 147,966 145,552 145,468 141,573 136,639 129,277 125,835 11.37%
PBT 1,037 832 -5,561 -5,785 -4,959 -4,124 2,813 -48.49%
Tax -642 -510 596 747 449 109 -1,622 -46.00%
NP 395 322 -4,965 -5,038 -4,510 -4,015 1,191 -51.99%
-
NP to SH 395 322 -4,965 -5,038 -4,510 -4,015 1,191 -51.99%
-
Tax Rate 61.91% 61.30% - - - - 57.66% -
Total Cost 147,571 145,230 150,433 146,611 141,149 133,292 124,644 11.88%
-
Net Worth 49,185 48,600 49,050 48,600 47,999 48,600 54,000 -6.02%
Dividend
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Div - - - - 896 896 896 -
Div Payout % - - - - 0.00% 0.00% 75.26% -
Equity
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Net Worth 49,185 48,600 49,050 48,600 47,999 48,600 54,000 -6.02%
NOSH 89,428 90,000 90,833 90,000 88,888 89,999 90,000 -0.42%
Ratio Analysis
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
NP Margin 0.27% 0.22% -3.41% -3.56% -3.30% -3.11% 0.95% -
ROE 0.80% 0.66% -10.12% -10.37% -9.40% -8.26% 2.21% -
Per Share
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 165.46 161.72 160.15 157.30 153.72 143.64 139.82 11.84%
EPS 0.44 0.36 -5.47 -5.60 -5.07 -4.46 1.32 -51.82%
DPS 0.00 0.00 0.00 0.00 1.00 1.00 1.00 -
NAPS 0.55 0.54 0.54 0.54 0.54 0.54 0.60 -5.62%
Adjusted Per Share Value based on latest NOSH - 90,000
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 9.47 9.32 9.31 9.06 8.75 8.28 8.06 11.31%
EPS 0.03 0.02 -0.32 -0.32 -0.29 -0.26 0.08 -47.90%
DPS 0.00 0.00 0.00 0.00 0.06 0.06 0.06 -
NAPS 0.0315 0.0311 0.0314 0.0311 0.0307 0.0311 0.0346 -6.04%
Price Multiplier on Financial Quarter End Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 -
Price 0.195 0.245 0.205 0.16 0.17 0.22 0.28 -
P/RPS 0.12 0.15 0.13 0.10 0.11 0.15 0.20 -28.79%
P/EPS 44.15 68.48 -3.75 -2.86 -3.35 -4.93 21.16 63.06%
EY 2.27 1.46 -26.66 -34.99 -29.85 -20.28 4.73 -38.62%
DY 0.00 0.00 0.00 0.00 5.88 4.55 3.57 -
P/NAPS 0.35 0.45 0.38 0.30 0.31 0.41 0.47 -17.79%
Price Multiplier on Announcement Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 22/10/13 30/07/13 23/04/13 22/01/13 23/10/12 31/07/12 30/04/12 -
Price 0.19 0.20 0.185 0.245 0.15 0.24 0.25 -
P/RPS 0.11 0.12 0.12 0.16 0.10 0.17 0.18 -27.92%
P/EPS 43.02 55.90 -3.38 -4.38 -2.96 -5.38 18.89 72.83%
EY 2.32 1.79 -29.55 -22.85 -33.82 -18.59 5.29 -42.18%
DY 0.00 0.00 0.00 0.00 6.67 4.17 4.00 -
P/NAPS 0.35 0.37 0.34 0.45 0.28 0.44 0.42 -11.41%

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