[SAUDEE] QoQ TTM Result on 30-Nov-2013 [#2]

Stock
[SAUDEE] SAUDEE GROUP BERHAD
Announcement Date
24-Jan-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2014
Quarter
30-Nov-2013 [#2]
Profit Trend
QoQ- 6.58%
YoY- 108.36%
Quarter Report
Latest QR
Upcoming QR
SAUDEE's Result
SAUDEE's Financial Summary
View:
Show?
TTM Result
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Revenue 152,161 149,113 151,225 153,425 147,966 145,552 145,468 3.03%
PBT 741 1,024 1,140 1,232 1,037 832 -5,561 -
Tax -178 -274 -797 -811 -642 -510 596 -
NP 563 750 343 421 395 322 -4,965 -
-
NP to SH 563 750 343 421 395 322 -4,965 -
-
Tax Rate 24.02% 26.76% 69.91% 65.83% 61.91% 61.30% - -
Total Cost 151,598 148,363 150,882 153,004 147,571 145,230 150,433 0.51%
-
Net Worth 49,500 50,049 56,833 49,280 49,185 48,600 49,050 0.60%
Dividend
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Net Worth 49,500 50,049 56,833 49,280 49,185 48,600 49,050 0.60%
NOSH 89,999 90,999 103,333 89,600 89,428 90,000 90,833 -0.61%
Ratio Analysis
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
NP Margin 0.37% 0.50% 0.23% 0.27% 0.27% 0.22% -3.41% -
ROE 1.14% 1.50% 0.60% 0.85% 0.80% 0.66% -10.12% -
Per Share
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
RPS 169.07 163.86 146.35 171.23 165.46 161.72 160.15 3.66%
EPS 0.63 0.82 0.33 0.47 0.44 0.36 -5.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.55 0.55 0.55 0.55 0.54 0.54 1.22%
Adjusted Per Share Value based on latest NOSH - 89,600
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
RPS 9.74 9.55 9.68 9.82 9.47 9.32 9.31 3.04%
EPS 0.04 0.05 0.02 0.03 0.03 0.02 -0.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0317 0.032 0.0364 0.0316 0.0315 0.0311 0.0314 0.63%
Price Multiplier on Financial Quarter End Date
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Date 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 -
Price 0.49 0.375 0.315 0.23 0.195 0.245 0.205 -
P/RPS 0.29 0.23 0.22 0.13 0.12 0.15 0.13 70.47%
P/EPS 78.33 45.50 94.90 48.95 44.15 68.48 -3.75 -
EY 1.28 2.20 1.05 2.04 2.27 1.46 -26.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.68 0.57 0.42 0.35 0.45 0.38 76.08%
Price Multiplier on Announcement Date
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Date 29/10/14 01/08/14 25/04/14 24/01/14 22/10/13 30/07/13 23/04/13 -
Price 0.46 0.48 0.445 0.245 0.19 0.20 0.185 -
P/RPS 0.27 0.29 0.30 0.14 0.11 0.12 0.12 71.45%
P/EPS 73.53 58.24 134.06 52.14 43.02 55.90 -3.38 -
EY 1.36 1.72 0.75 1.92 2.32 1.79 -29.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.87 0.81 0.45 0.35 0.37 0.34 82.45%

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