[SAUDEE] QoQ TTM Result on 31-Aug-2014 [#1]

Stock
[SAUDEE] SAUDEE GROUP BERHAD
Announcement Date
29-Oct-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2015
Quarter
31-Aug-2014 [#1]
Profit Trend
QoQ- -24.93%
YoY- 42.53%
Quarter Report
Latest QR
Upcoming QR
SAUDEE's Result
SAUDEE's Financial Summary
View:
Show?
TTM Result
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Revenue 166,850 163,023 151,131 152,161 149,113 151,225 153,425 5.75%
PBT -2,179 71 -730 741 1,024 1,140 1,232 -
Tax 168 161 78 -178 -274 -797 -811 -
NP -2,011 232 -652 563 750 343 421 -
-
NP to SH -2,011 232 -652 563 750 343 421 -
-
Tax Rate - -226.76% - 24.02% 26.76% 69.91% 65.83% -
Total Cost 168,861 162,791 151,783 151,598 148,363 150,882 153,004 6.80%
-
Net Worth 49,500 49,338 48,649 49,500 50,049 56,833 49,280 0.29%
Dividend
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Net Worth 49,500 49,338 48,649 49,500 50,049 56,833 49,280 0.29%
NOSH 90,000 89,705 90,090 89,999 90,999 103,333 89,600 0.29%
Ratio Analysis
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
NP Margin -1.21% 0.14% -0.43% 0.37% 0.50% 0.23% 0.27% -
ROE -4.06% 0.47% -1.34% 1.14% 1.50% 0.60% 0.85% -
Per Share
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
RPS 185.39 181.73 167.75 169.07 163.86 146.35 171.23 5.44%
EPS -2.23 0.26 -0.72 0.63 0.82 0.33 0.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.55 0.54 0.55 0.55 0.55 0.55 0.00%
Adjusted Per Share Value based on latest NOSH - 89,999
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
RPS 10.68 10.44 9.68 9.74 9.55 9.68 9.82 5.76%
EPS -0.13 0.01 -0.04 0.04 0.05 0.02 0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0317 0.0316 0.0311 0.0317 0.032 0.0364 0.0316 0.21%
Price Multiplier on Financial Quarter End Date
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Date 29/05/15 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 -
Price 0.50 0.465 0.45 0.49 0.375 0.315 0.23 -
P/RPS 0.27 0.26 0.27 0.29 0.23 0.22 0.13 62.85%
P/EPS -22.38 179.80 -62.18 78.33 45.50 94.90 48.95 -
EY -4.47 0.56 -1.61 1.28 2.20 1.05 2.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.85 0.83 0.89 0.68 0.57 0.42 67.51%
Price Multiplier on Announcement Date
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Date 31/07/15 30/04/15 30/01/15 29/10/14 01/08/14 25/04/14 24/01/14 -
Price 0.53 0.51 0.465 0.46 0.48 0.445 0.245 -
P/RPS 0.29 0.28 0.28 0.27 0.29 0.30 0.14 62.56%
P/EPS -23.72 197.20 -64.25 73.53 58.24 134.06 52.14 -
EY -4.22 0.51 -1.56 1.36 1.72 0.75 1.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.93 0.86 0.84 0.87 0.81 0.45 65.79%

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