[SAUDEE] YoY Cumulative Quarter Result on 31-Aug-2013 [#1]

Stock
[SAUDEE] SAUDEE GROUP BERHAD
Announcement Date
22-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2014
Quarter
31-Aug-2013 [#1]
Profit Trend
QoQ- -2.8%
YoY- 30.42%
Quarter Report
Latest QR
Upcoming QR
SAUDEE's Result
SAUDEE's Financial Summary
View:
Show?
Cumulative Result
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Revenue 34,584 43,283 41,506 38,458 36,044 28,682 28,505 3.27%
PBT 451 552 200 483 278 1,113 949 -11.65%
Tax -144 -159 -74 -170 -38 -378 -232 -7.63%
NP 307 393 126 313 240 735 717 -13.17%
-
NP to SH 307 393 126 313 240 735 717 -13.17%
-
Tax Rate 31.93% 28.80% 37.00% 35.20% 13.67% 33.96% 24.45% -
Total Cost 34,277 42,890 41,380 38,145 35,804 27,947 27,788 3.55%
-
Net Worth 55,496 50,018 49,500 49,185 47,999 53,780 52,878 0.80%
Dividend
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Net Worth 55,496 50,018 49,500 49,185 47,999 53,780 52,878 0.80%
NOSH 118,076 89,318 89,999 89,428 88,888 89,634 89,624 4.69%
Ratio Analysis
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
NP Margin 0.89% 0.91% 0.30% 0.81% 0.67% 2.56% 2.52% -
ROE 0.55% 0.79% 0.25% 0.64% 0.50% 1.37% 1.36% -
Per Share
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
RPS 29.29 48.46 46.12 43.00 40.55 32.00 31.80 -1.35%
EPS 0.26 0.44 0.14 0.35 0.27 0.82 0.80 -17.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.56 0.55 0.55 0.54 0.60 0.59 -3.71%
Adjusted Per Share Value based on latest NOSH - 89,428
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
RPS 2.21 2.77 2.66 2.46 2.31 1.84 1.82 3.28%
EPS 0.02 0.03 0.01 0.02 0.02 0.05 0.05 -14.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0355 0.032 0.0317 0.0315 0.0307 0.0344 0.0339 0.77%
Price Multiplier on Financial Quarter End Date
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Date 30/08/16 28/08/15 29/08/14 30/08/13 30/08/12 29/08/11 30/08/10 -
Price 0.285 0.43 0.49 0.195 0.17 0.275 0.32 -
P/RPS 0.97 0.89 1.06 0.45 0.42 0.86 1.01 -0.67%
P/EPS 109.62 97.73 350.00 55.71 62.96 33.54 40.00 18.27%
EY 0.91 1.02 0.29 1.79 1.59 2.98 2.50 -15.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.77 0.89 0.35 0.31 0.46 0.54 2.05%
Price Multiplier on Announcement Date
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Date 27/10/16 28/10/15 29/10/14 22/10/13 23/10/12 28/10/11 28/10/10 -
Price 0.295 0.51 0.46 0.19 0.15 0.25 0.34 -
P/RPS 1.01 1.05 1.00 0.44 0.37 0.78 1.07 -0.95%
P/EPS 113.46 115.91 328.57 54.29 55.56 30.49 42.50 17.76%
EY 0.88 0.86 0.30 1.84 1.80 3.28 2.35 -15.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.91 0.84 0.35 0.28 0.42 0.58 1.38%

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