[SAUDEE] YoY Annualized Quarter Result on 31-Aug-2015 [#1]

Stock
[SAUDEE] SAUDEE GROUP BERHAD
Announcement Date
28-Oct-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2016
Quarter
31-Aug-2015 [#1]
Profit Trend
QoQ- 177.29%
YoY- 211.9%
Quarter Report
Latest QR
Upcoming QR
SAUDEE's Result
SAUDEE's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/17 31/10/16 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
Revenue 127,044 0 138,336 173,132 166,024 153,832 144,176 -2.41%
PBT 2,936 0 1,804 2,208 800 1,932 1,112 20.65%
Tax -1,280 0 -576 -636 -296 -680 -152 51.00%
NP 1,656 0 1,228 1,572 504 1,252 960 11.12%
-
NP to SH 1,656 0 1,228 1,572 504 1,252 960 11.12%
-
Tax Rate 43.60% - 31.93% 28.80% 37.00% 35.20% 13.67% -
Total Cost 125,388 0 137,108 171,560 165,520 152,580 143,216 -2.53%
-
Net Worth 58,800 0 55,496 50,018 49,500 49,185 47,999 4.00%
Dividend
31/10/17 31/10/16 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/17 31/10/16 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
Net Worth 58,800 0 55,496 50,018 49,500 49,185 47,999 4.00%
NOSH 120,000 118,076 118,076 89,318 89,999 89,428 88,888 5.97%
Ratio Analysis
31/10/17 31/10/16 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
NP Margin 1.30% 0.00% 0.89% 0.91% 0.30% 0.81% 0.67% -
ROE 2.82% 0.00% 2.21% 3.14% 1.02% 2.55% 2.00% -
Per Share
31/10/17 31/10/16 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
RPS 105.87 0.00 117.16 193.84 184.47 172.02 162.20 -7.92%
EPS 1.40 0.00 1.04 1.76 0.56 1.40 1.08 5.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.00 0.47 0.56 0.55 0.55 0.54 -1.86%
Adjusted Per Share Value based on latest NOSH - 89,318
31/10/17 31/10/16 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
RPS 8.13 0.00 8.86 11.08 10.63 9.85 9.23 -2.42%
EPS 0.11 0.00 0.08 0.10 0.03 0.08 0.06 12.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0376 0.00 0.0355 0.032 0.0317 0.0315 0.0307 3.99%
Price Multiplier on Financial Quarter End Date
31/10/17 31/10/16 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
Date 31/10/17 31/10/16 30/08/16 28/08/15 29/08/14 30/08/13 30/08/12 -
Price 0.47 0.295 0.285 0.43 0.49 0.195 0.17 -
P/RPS 0.44 0.00 0.24 0.22 0.27 0.11 0.10 33.18%
P/EPS 34.06 0.00 27.40 24.43 87.50 13.93 15.74 16.10%
EY 2.94 0.00 3.65 4.09 1.14 7.18 6.35 -13.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.00 0.61 0.77 0.89 0.35 0.31 24.43%
Price Multiplier on Announcement Date
31/10/17 31/10/16 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
Date 28/12/17 - 27/10/16 28/10/15 29/10/14 22/10/13 23/10/12 -
Price 0.455 0.00 0.295 0.51 0.46 0.19 0.15 -
P/RPS 0.43 0.00 0.25 0.26 0.25 0.11 0.09 35.32%
P/EPS 32.97 0.00 28.37 28.98 82.14 13.57 13.89 18.19%
EY 3.03 0.00 3.53 3.45 1.22 7.37 7.20 -15.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.00 0.63 0.91 0.84 0.35 0.28 26.13%

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