[SAUDEE] YoY Annualized Quarter 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- -55.85%
YoY- 108.02%
Quarter Report
Latest QR
Upcoming QR
SAUDEE's Result
SAUDEE's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/17 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Revenue 155,718 166,850 149,111 145,552 129,278 118,632 108,761 5.13%
PBT 1,565 -2,179 1,023 832 -4,123 3,540 4,048 -12.40%
Tax -208 145 -273 -510 109 -1,360 -1,026 -19.94%
NP 1,357 -2,034 750 322 -4,014 2,180 3,022 -10.56%
-
NP to SH 1,357 -2,034 750 322 -4,014 2,180 3,022 -10.56%
-
Tax Rate 13.29% - 26.69% 61.30% - 38.42% 25.35% -
Total Cost 154,361 168,884 148,361 145,230 133,292 116,452 105,739 5.41%
-
Net Worth 57,599 49,500 49,698 48,291 48,549 53,051 46,004 3.18%
Dividend
31/07/17 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Div - - - - 899 899 - -
Div Payout % - - - - 0.00% 41.25% - -
Equity
31/07/17 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Net Worth 57,599 49,500 49,698 48,291 48,549 53,051 46,004 3.18%
NOSH 120,000 90,000 90,361 89,428 89,906 89,917 79,317 5.94%
Ratio Analysis
31/07/17 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
NP Margin 0.87% -1.22% 0.50% 0.22% -3.10% 1.84% 2.78% -
ROE 2.36% -4.11% 1.51% 0.67% -8.27% 4.11% 6.57% -
Per Share
31/07/17 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
RPS 129.77 185.39 165.02 162.76 143.79 131.93 137.12 -0.76%
EPS 1.13 -2.17 0.83 0.36 -4.46 2.42 3.81 -15.58%
DPS 0.00 0.00 0.00 0.00 1.00 1.00 0.00 -
NAPS 0.48 0.55 0.55 0.54 0.54 0.59 0.58 -2.60%
Adjusted Per Share Value based on latest NOSH - 90,000
31/07/17 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
RPS 9.97 10.68 9.55 9.32 8.28 7.60 6.96 5.13%
EPS 0.09 -0.13 0.05 0.02 -0.26 0.14 0.19 -9.89%
DPS 0.00 0.00 0.00 0.00 0.06 0.06 0.00 -
NAPS 0.0369 0.0317 0.0318 0.0309 0.0311 0.034 0.0295 3.16%
Price Multiplier on Financial Quarter End Date
31/07/17 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Date 31/07/17 29/05/15 30/05/14 31/05/13 31/05/12 31/05/11 31/05/10 -
Price 0.42 0.50 0.375 0.245 0.22 0.26 0.29 -
P/RPS 0.32 0.27 0.23 0.15 0.15 0.20 0.21 6.04%
P/EPS 37.14 -22.12 45.18 68.04 -4.93 10.72 7.61 24.73%
EY 2.69 -4.52 2.21 1.47 -20.29 9.32 13.14 -19.83%
DY 0.00 0.00 0.00 0.00 4.55 3.85 0.00 -
P/NAPS 0.88 0.91 0.68 0.45 0.41 0.44 0.50 8.20%
Price Multiplier on Announcement Date
31/07/17 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Date 29/09/17 31/07/15 01/08/14 30/07/13 31/07/12 29/07/11 30/07/10 -
Price 0.545 0.53 0.48 0.20 0.24 0.23 0.40 -
P/RPS 0.42 0.29 0.29 0.12 0.17 0.17 0.29 5.29%
P/EPS 48.19 -23.45 57.83 55.55 -5.38 9.49 10.50 23.66%
EY 2.07 -4.26 1.73 1.80 -18.60 10.54 9.53 -19.17%
DY 0.00 0.00 0.00 0.00 4.17 4.35 0.00 -
P/NAPS 1.14 0.96 0.87 0.37 0.44 0.39 0.69 7.25%

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