[SAUDEE] QoQ TTM Result on 31-May-2014 [#4]

Stock
[SAUDEE] SAUDEE GROUP BERHAD
Announcement Date
01-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2014
Quarter
31-May-2014 [#4]
Profit Trend
QoQ- 118.66%
YoY- 132.92%
Quarter Report
Latest QR
Upcoming QR
SAUDEE's Result
SAUDEE's Financial Summary
View:
Show?
TTM Result
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Revenue 163,023 151,131 152,161 149,113 151,225 153,425 147,966 6.69%
PBT 71 -730 741 1,024 1,140 1,232 1,037 -83.34%
Tax 161 78 -178 -274 -797 -811 -642 -
NP 232 -652 563 750 343 421 395 -29.93%
-
NP to SH 232 -652 563 750 343 421 395 -29.93%
-
Tax Rate -226.76% - 24.02% 26.76% 69.91% 65.83% 61.91% -
Total Cost 162,791 151,783 151,598 148,363 150,882 153,004 147,571 6.78%
-
Net Worth 49,338 48,649 49,500 50,049 56,833 49,280 49,185 0.20%
Dividend
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Net Worth 49,338 48,649 49,500 50,049 56,833 49,280 49,185 0.20%
NOSH 89,705 90,090 89,999 90,999 103,333 89,600 89,428 0.20%
Ratio Analysis
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
NP Margin 0.14% -0.43% 0.37% 0.50% 0.23% 0.27% 0.27% -
ROE 0.47% -1.34% 1.14% 1.50% 0.60% 0.85% 0.80% -
Per Share
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
RPS 181.73 167.75 169.07 163.86 146.35 171.23 165.46 6.47%
EPS 0.26 -0.72 0.63 0.82 0.33 0.47 0.44 -29.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.54 0.55 0.55 0.55 0.55 0.55 0.00%
Adjusted Per Share Value based on latest NOSH - 90,999
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
RPS 10.44 9.68 9.74 9.55 9.68 9.82 9.47 6.73%
EPS 0.01 -0.04 0.04 0.05 0.02 0.03 0.03 -52.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0316 0.0311 0.0317 0.032 0.0364 0.0316 0.0315 0.21%
Price Multiplier on Financial Quarter End Date
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Date 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 -
Price 0.465 0.45 0.49 0.375 0.315 0.23 0.195 -
P/RPS 0.26 0.27 0.29 0.23 0.22 0.13 0.12 67.67%
P/EPS 179.80 -62.18 78.33 45.50 94.90 48.95 44.15 155.67%
EY 0.56 -1.61 1.28 2.20 1.05 2.04 2.27 -60.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.83 0.89 0.68 0.57 0.42 0.35 80.96%
Price Multiplier on Announcement Date
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Date 30/04/15 30/01/15 29/10/14 01/08/14 25/04/14 24/01/14 22/10/13 -
Price 0.51 0.465 0.46 0.48 0.445 0.245 0.19 -
P/RPS 0.28 0.28 0.27 0.29 0.30 0.14 0.11 86.74%
P/EPS 197.20 -64.25 73.53 58.24 134.06 52.14 43.02 176.71%
EY 0.51 -1.56 1.36 1.72 0.75 1.92 2.32 -63.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.86 0.84 0.87 0.81 0.45 0.35 92.18%

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