[SAUDEE] QoQ TTM Result on 31-May-2013 [#4]

Stock
[SAUDEE] SAUDEE GROUP BERHAD
Announcement Date
30-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
31-May-2013 [#4]
Profit Trend
QoQ- 106.49%
YoY- 108.02%
Quarter Report
Latest QR
Upcoming QR
SAUDEE's Result
SAUDEE's Financial Summary
View:
Show?
TTM Result
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Revenue 151,225 153,425 147,966 145,552 145,468 141,573 136,639 7.01%
PBT 1,140 1,232 1,037 832 -5,561 -5,785 -4,959 -
Tax -797 -811 -642 -510 596 747 449 -
NP 343 421 395 322 -4,965 -5,038 -4,510 -
-
NP to SH 343 421 395 322 -4,965 -5,038 -4,510 -
-
Tax Rate 69.91% 65.83% 61.91% 61.30% - - - -
Total Cost 150,882 153,004 147,571 145,230 150,433 146,611 141,149 4.55%
-
Net Worth 56,833 49,280 49,185 48,600 49,050 48,600 47,999 11.95%
Dividend
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Div - - - - - - 896 -
Div Payout % - - - - - - 0.00% -
Equity
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Net Worth 56,833 49,280 49,185 48,600 49,050 48,600 47,999 11.95%
NOSH 103,333 89,600 89,428 90,000 90,833 90,000 88,888 10.59%
Ratio Analysis
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
NP Margin 0.23% 0.27% 0.27% 0.22% -3.41% -3.56% -3.30% -
ROE 0.60% 0.85% 0.80% 0.66% -10.12% -10.37% -9.40% -
Per Share
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 146.35 171.23 165.46 161.72 160.15 157.30 153.72 -3.23%
EPS 0.33 0.47 0.44 0.36 -5.47 -5.60 -5.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 0.55 0.55 0.55 0.54 0.54 0.54 0.54 1.23%
Adjusted Per Share Value based on latest NOSH - 90,000
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 9.68 9.82 9.47 9.32 9.31 9.06 8.75 6.98%
EPS 0.02 0.03 0.03 0.02 -0.32 -0.32 -0.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.06 -
NAPS 0.0364 0.0316 0.0315 0.0311 0.0314 0.0311 0.0307 12.05%
Price Multiplier on Financial Quarter End Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 -
Price 0.315 0.23 0.195 0.245 0.205 0.16 0.17 -
P/RPS 0.22 0.13 0.12 0.15 0.13 0.10 0.11 58.94%
P/EPS 94.90 48.95 44.15 68.48 -3.75 -2.86 -3.35 -
EY 1.05 2.04 2.27 1.46 -26.66 -34.99 -29.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.88 -
P/NAPS 0.57 0.42 0.35 0.45 0.38 0.30 0.31 50.25%
Price Multiplier on Announcement Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 25/04/14 24/01/14 22/10/13 30/07/13 23/04/13 22/01/13 23/10/12 -
Price 0.445 0.245 0.19 0.20 0.185 0.245 0.15 -
P/RPS 0.30 0.14 0.11 0.12 0.12 0.16 0.10 108.42%
P/EPS 134.06 52.14 43.02 55.90 -3.38 -4.38 -2.96 -
EY 0.75 1.92 2.32 1.79 -29.55 -22.85 -33.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.67 -
P/NAPS 0.81 0.45 0.35 0.37 0.34 0.45 0.28 103.42%

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