[SAUDEE] YoY Annualized Quarter Result on 28-Feb-2013 [#3]

Stock
[SAUDEE] SAUDEE GROUP BERHAD
Announcement Date
23-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
28-Feb-2013 [#3]
Profit Trend
QoQ- -16.74%
YoY- -63.48%
Quarter Report
Latest QR
Upcoming QR
SAUDEE's Result
SAUDEE's Financial Summary
View:
Show?
Annualized Quarter Result
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Revenue 144,922 168,513 149,965 142,402 120,816 111,210 104,516 5.59%
PBT -5,221 232 1,501 1,092 3,009 3,789 5,293 -
Tax 865 -165 -744 -362 -1,012 -662 -748 -
NP -4,356 66 757 729 1,997 3,126 4,545 -
-
NP to SH -4,356 66 757 729 1,997 3,126 4,545 -
-
Tax Rate - 71.12% 49.57% 33.15% 33.63% 17.47% 14.13% -
Total Cost 149,278 168,446 149,208 141,673 118,818 108,084 99,970 6.90%
-
Net Worth 45,899 45,832 49,587 48,422 54,144 53,908 43,938 0.72%
Dividend
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Div - - - - 1,203 1,197 - -
Div Payout % - - - - 60.24% 38.31% - -
Equity
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Net Worth 45,899 45,832 49,587 48,422 54,144 53,908 43,938 0.72%
NOSH 89,999 83,332 90,158 89,672 90,240 89,846 75,755 2.91%
Ratio Analysis
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
NP Margin -3.01% 0.04% 0.51% 0.51% 1.65% 2.81% 4.35% -
ROE -9.49% 0.15% 1.53% 1.51% 3.69% 5.80% 10.34% -
Per Share
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
RPS 161.03 202.22 166.33 158.80 133.88 123.78 137.96 2.60%
EPS -4.84 0.08 0.84 0.81 2.21 3.48 6.00 -
DPS 0.00 0.00 0.00 0.00 1.33 1.33 0.00 -
NAPS 0.51 0.55 0.55 0.54 0.60 0.60 0.58 -2.11%
Adjusted Per Share Value based on latest NOSH - 90,833
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
RPS 9.28 10.79 9.60 9.12 7.73 7.12 6.69 5.60%
EPS -0.28 0.00 0.05 0.05 0.13 0.20 0.29 -
DPS 0.00 0.00 0.00 0.00 0.08 0.08 0.00 -
NAPS 0.0294 0.0293 0.0317 0.031 0.0347 0.0345 0.0281 0.75%
Price Multiplier on Financial Quarter End Date
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Date 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 -
Price 0.47 0.465 0.315 0.205 0.28 0.29 0.37 -
P/RPS 0.29 0.23 0.19 0.13 0.21 0.23 0.27 1.19%
P/EPS -9.71 581.25 37.50 25.20 12.65 8.33 6.17 -
EY -10.30 0.17 2.67 3.97 7.90 12.00 16.22 -
DY 0.00 0.00 0.00 0.00 4.76 4.60 0.00 -
P/NAPS 0.92 0.85 0.57 0.38 0.47 0.48 0.64 6.22%
Price Multiplier on Announcement Date
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Date 27/04/16 30/04/15 25/04/14 23/04/13 30/04/12 27/04/11 29/04/10 -
Price 0.29 0.51 0.445 0.185 0.25 0.275 0.31 -
P/RPS 0.18 0.25 0.27 0.12 0.19 0.22 0.22 -3.28%
P/EPS -5.99 637.50 52.98 22.75 11.30 7.90 5.17 -
EY -16.69 0.16 1.89 4.40 8.85 12.65 19.35 -
DY 0.00 0.00 0.00 0.00 5.33 4.85 0.00 -
P/NAPS 0.57 0.93 0.81 0.34 0.42 0.46 0.53 1.21%

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