[SAUDEE] YoY Cumulative 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- 24.89%
YoY- -63.48%
Quarter Report
Latest QR
Upcoming QR
SAUDEE's Result
SAUDEE's Financial Summary
View:
Show?
Cumulative Result
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Revenue 108,692 126,385 112,474 106,802 90,612 83,408 78,387 5.59%
PBT -3,916 174 1,126 819 2,257 2,842 3,970 -
Tax 649 -124 -558 -272 -759 -497 -561 -
NP -3,267 50 568 547 1,498 2,345 3,409 -
-
NP to SH -3,267 50 568 547 1,498 2,345 3,409 -
-
Tax Rate - 71.26% 49.56% 33.21% 33.63% 17.49% 14.13% -
Total Cost 111,959 126,335 111,906 106,255 89,114 81,063 74,978 6.90%
-
Net Worth 45,899 45,833 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 - - - - 902 898 - -
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 45,833 49,587 48,422 54,144 53,908 43,938 0.72%
NOSH 89,999 83,333 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 -7.12% 0.11% 1.15% 1.13% 2.77% 4.35% 7.76% -
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 120.77 151.66 124.75 119.10 100.41 92.83 103.47 2.60%
EPS -3.63 0.06 0.63 0.61 1.66 2.61 4.50 -
DPS 0.00 0.00 0.00 0.00 1.00 1.00 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 6.96 8.09 7.20 6.84 5.80 5.34 5.02 5.59%
EPS -0.21 0.00 0.04 0.04 0.10 0.15 0.22 -
DPS 0.00 0.00 0.00 0.00 0.06 0.06 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 0.39 0.31 0.25 0.17 0.28 0.31 0.36 1.34%
P/EPS -12.95 775.00 50.00 33.61 16.87 11.11 8.22 -
EY -7.72 0.13 2.00 2.98 5.93 9.00 12.16 -
DY 0.00 0.00 0.00 0.00 3.57 3.45 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 0.24 0.34 0.36 0.16 0.25 0.30 0.30 -3.64%
P/EPS -7.99 850.00 70.63 30.33 15.06 10.54 6.89 -
EY -12.52 0.12 1.42 3.30 6.64 9.49 14.52 -
DY 0.00 0.00 0.00 0.00 4.00 3.64 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