[SAUDEE] YoY Quarter Result on 30-Apr-2022 [#3]

Announcement Date
23-Jun-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2022
Quarter
30-Apr-2022 [#3]
Profit Trend
QoQ- -89.49%
YoY- 161.29%
Quarter Report
View:
Show?
Quarter Result
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 28/02/17 CAGR
Revenue 23,756 21,500 19,471 19,326 18,153 0 40,997 -10.01%
PBT 162 112 -19,614 214 430 0 321 -12.39%
Tax 0 -50 -63 149 -80 0 -223 -
NP 162 62 -19,677 363 350 0 98 10.21%
-
NP to SH 162 62 -19,677 363 350 0 98 10.21%
-
Tax Rate 0.00% 44.64% - -69.63% 18.60% - 69.47% -
Total Cost 23,594 21,438 39,148 18,963 17,803 0 40,899 -10.09%
-
Net Worth 102,084 47,981 30,150 62,105 64,549 0 56,399 12.16%
Dividend
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 28/02/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 28/02/17 CAGR
Net Worth 102,084 47,981 30,150 62,105 64,549 0 56,399 12.16%
NOSH 991,844 237,914 137,315 132,405 132,000 120,000 120,000 50.46%
Ratio Analysis
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 28/02/17 CAGR
NP Margin 0.68% 0.29% -101.06% 1.88% 1.93% 0.00% 0.24% -
ROE 0.16% 0.13% -65.26% 0.58% 0.54% 0.00% 0.17% -
Per Share
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 28/02/17 CAGR
RPS 3.36 11.15 14.21 14.63 13.78 0.00 34.16 -36.14%
EPS 0.02 0.03 -14.36 0.27 0.27 0.00 0.08 -23.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1446 0.2488 0.22 0.47 0.49 0.00 0.47 -20.38%
Adjusted Per Share Value based on latest NOSH - 991,844
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 28/02/17 CAGR
RPS 2.40 2.17 1.96 1.95 1.83 0.00 4.13 -9.96%
EPS 0.02 0.01 -1.98 0.04 0.04 0.00 0.01 14.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1029 0.0484 0.0304 0.0626 0.0651 0.00 0.0569 12.14%
Price Multiplier on Financial Quarter End Date
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 28/02/17 CAGR
Date 29/04/22 30/04/21 30/04/20 30/04/19 30/04/18 28/04/17 28/02/17 -
Price 0.055 0.215 0.185 0.28 0.40 0.36 0.325 -
P/RPS 1.63 1.93 1.30 1.91 2.90 0.00 0.95 11.00%
P/EPS 239.69 668.75 -1.29 101.93 150.55 0.00 397.96 -9.34%
EY 0.42 0.15 -77.61 0.98 0.66 0.00 0.25 10.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.86 0.84 0.60 0.82 0.00 0.69 -10.89%
Price Multiplier on Announcement Date
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 28/02/17 CAGR
Date 23/06/22 25/06/21 26/06/20 24/06/19 27/06/18 - 21/04/17 -
Price 0.045 0.165 0.165 0.29 0.38 0.00 0.34 -
P/RPS 1.34 1.48 1.16 1.98 2.76 0.00 1.00 5.82%
P/EPS 196.11 513.23 -1.15 105.57 143.02 0.00 416.33 -13.55%
EY 0.51 0.19 -87.02 0.95 0.70 0.00 0.24 15.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.66 0.75 0.62 0.78 0.00 0.72 -15.04%

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