[SAUDEE] YoY Cumulative Quarter Result on 30-Nov-2013 [#2]

Stock
[SAUDEE] SAUDEE GROUP BERHAD
Announcement Date
24-Jan-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2014
Quarter
30-Nov-2013 [#2]
Profit Trend
QoQ- 71.57%
YoY- 22.6%
Quarter Report
Latest QR
Upcoming QR
SAUDEE's Result
SAUDEE's Financial Summary
View:
Show?
Cumulative Result
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Revenue 64,282 76,850 80,842 78,824 70,951 58,656 56,698 2.11%
PBT 592 -2,774 -832 921 521 2,183 1,792 -16.84%
Tax -279 516 -32 -384 -83 -721 -467 -8.21%
NP 313 -2,258 -864 537 438 1,462 1,325 -21.35%
-
NP to SH 313 -2,258 -864 537 438 1,462 1,325 -21.35%
-
Tax Rate 47.13% - - 41.69% 15.93% 33.03% 26.06% -
Total Cost 63,969 79,108 81,706 78,287 70,513 57,194 55,373 2.43%
-
Net Worth 56,399 47,678 48,600 49,224 48,269 55,050 52,278 1.27%
Dividend
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Div - - - - - 902 901 -
Div Payout % - - - - - 61.73% 68.03% -
Equity
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Net Worth 56,399 47,678 48,600 49,224 48,269 55,050 52,278 1.27%
NOSH 120,000 89,960 90,000 89,499 89,387 90,246 90,136 4.88%
Ratio Analysis
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
NP Margin 0.49% -2.94% -1.07% 0.68% 0.62% 2.49% 2.34% -
ROE 0.55% -4.74% -1.78% 1.09% 0.91% 2.66% 2.53% -
Per Share
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
RPS 53.57 85.43 89.82 88.07 79.37 65.00 62.90 -2.63%
EPS 0.26 -2.51 -0.96 0.60 0.49 1.62 1.47 -25.05%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 1.00 -
NAPS 0.47 0.53 0.54 0.55 0.54 0.61 0.58 -3.44%
Adjusted Per Share Value based on latest NOSH - 89,600
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
RPS 4.12 4.92 5.18 5.05 4.54 3.76 3.63 2.13%
EPS 0.02 -0.14 -0.06 0.03 0.03 0.09 0.08 -20.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.06 0.06 -
NAPS 0.0361 0.0305 0.0311 0.0315 0.0309 0.0352 0.0335 1.25%
Price Multiplier on Financial Quarter End Date
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Date 30/11/16 30/11/15 28/11/14 29/11/13 30/11/12 30/11/11 30/11/10 -
Price 0.29 0.50 0.45 0.23 0.16 0.23 0.31 -
P/RPS 0.54 0.59 0.50 0.26 0.20 0.35 0.49 1.63%
P/EPS 111.18 -19.92 -46.88 38.33 32.65 14.20 21.09 31.89%
EY 0.90 -5.02 -2.13 2.61 3.06 7.04 4.74 -24.16%
DY 0.00 0.00 0.00 0.00 0.00 4.35 3.23 -
P/NAPS 0.62 0.94 0.83 0.42 0.30 0.38 0.53 2.64%
Price Multiplier on Announcement Date
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Date 19/01/17 29/01/16 30/01/15 24/01/14 22/01/13 30/01/12 21/01/11 -
Price 0.32 0.495 0.465 0.245 0.245 0.31 0.29 -
P/RPS 0.60 0.58 0.52 0.28 0.31 0.48 0.46 4.52%
P/EPS 122.68 -19.72 -48.44 40.83 50.00 19.14 19.73 35.56%
EY 0.82 -5.07 -2.06 2.45 2.00 5.23 5.07 -26.16%
DY 0.00 0.00 0.00 0.00 0.00 3.23 3.45 -
P/NAPS 0.68 0.93 0.86 0.45 0.45 0.51 0.50 5.25%

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