[SAUDEE] QoQ TTM Result on 31-Oct-2016 [#1]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2017
Quarter
31-Oct-2016 [#1]
Profit Trend
QoQ- 143.73%
YoY- 143.73%
View:
Show?
TTM Result
28/02/17 31/01/17 30/11/16 31/10/16 31/08/16 31/07/16 31/05/16 CAGR
Revenue 105,279 64,282 64,282 34,584 66,426 63,684 97,251 11.18%
PBT 913 592 592 451 -691 -2,284 -5,610 -
Tax -502 -279 -279 -144 -11 266 941 -
NP 411 313 313 307 -702 -2,018 -4,669 -
-
NP to SH 411 313 313 307 -702 -2,018 -4,669 -
-
Tax Rate 54.98% 47.13% 47.13% 31.93% - - - -
Total Cost 104,868 63,969 63,969 34,277 67,128 65,702 101,920 3.88%
-
Net Worth 56,399 0 56,399 0 55,496 51,999 51,999 11.47%
Dividend
28/02/17 31/01/17 30/11/16 31/10/16 31/08/16 31/07/16 31/05/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/17 31/01/17 30/11/16 31/10/16 31/08/16 31/07/16 31/05/16 CAGR
Net Worth 56,399 0 56,399 0 55,496 51,999 51,999 11.47%
NOSH 120,000 120,000 120,000 118,076 118,076 110,638 110,638 11.47%
Ratio Analysis
28/02/17 31/01/17 30/11/16 31/10/16 31/08/16 31/07/16 31/05/16 CAGR
NP Margin 0.39% 0.49% 0.49% 0.89% -1.06% -3.17% -4.80% -
ROE 0.73% 0.00% 0.55% 0.00% -1.26% -3.88% -8.98% -
Per Share
28/02/17 31/01/17 30/11/16 31/10/16 31/08/16 31/07/16 31/05/16 CAGR
RPS 87.73 53.57 53.57 29.29 56.26 57.56 87.90 -0.25%
EPS 0.34 0.26 0.26 0.26 -0.59 -1.82 -4.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.00 0.47 0.00 0.47 0.47 0.47 0.00%
Adjusted Per Share Value based on latest NOSH - 118,076
28/02/17 31/01/17 30/11/16 31/10/16 31/08/16 31/07/16 31/05/16 CAGR
RPS 6.74 4.12 4.12 2.21 4.25 4.08 6.23 11.09%
EPS 0.03 0.02 0.02 0.02 -0.04 -0.13 -0.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0361 0.00 0.0361 0.00 0.0355 0.0333 0.0333 11.39%
Price Multiplier on Financial Quarter End Date
28/02/17 31/01/17 30/11/16 31/10/16 31/08/16 31/07/16 31/05/16 CAGR
Date 28/02/17 31/01/17 30/11/16 31/10/16 30/08/16 29/07/16 31/05/16 -
Price 0.325 0.295 0.29 0.295 0.285 0.305 0.285 -
P/RPS 0.37 0.55 0.54 1.01 0.51 0.53 0.32 21.42%
P/EPS 94.89 113.10 111.18 113.46 -47.94 -16.72 -6.75 -
EY 1.05 0.88 0.90 0.88 -2.09 -5.98 -14.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.00 0.62 0.00 0.61 0.65 0.61 17.91%
Price Multiplier on Announcement Date
28/02/17 31/01/17 30/11/16 31/10/16 31/08/16 31/07/16 31/05/16 CAGR
Date 21/04/17 - 19/01/17 - 27/10/16 - 29/07/16 -
Price 0.34 0.00 0.32 0.00 0.295 0.00 0.305 -
P/RPS 0.39 0.00 0.60 0.00 0.52 0.00 0.35 15.56%
P/EPS 99.27 0.00 122.68 0.00 -49.62 0.00 -7.23 -
EY 1.01 0.00 0.82 0.00 -2.02 0.00 -13.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.00 0.68 0.00 0.63 0.00 0.65 14.65%

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