[SAUDEE] YoY 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- -306.42%
YoY- 95.92%
Quarter Report
Latest QR
Upcoming QR
SAUDEE's Result
SAUDEE's Financial Summary
View:
Show?
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 18,471 40,465 36,638 38,750 38,666 35,224 30,374 -6.69%
PBT 230 -2,353 -103 13 -6,380 557 78 16.27%
Tax 46 292 285 -238 868 -863 -465 -
NP 276 -2,061 182 -225 -5,512 -306 -387 -
-
NP to SH 276 -2,061 182 -225 -5,512 -306 -387 -
-
Tax Rate -20.00% - - 1,830.77% - 154.94% 596.15% -
Total Cost 18,195 42,526 36,456 38,975 44,178 35,530 30,761 -7.05%
-
Net Worth 57,599 49,500 50,049 48,600 48,600 53,794 52,199 1.38%
Dividend
31/07/17 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 50,049 48,600 48,600 53,794 52,199 1.38%
NOSH 120,000 90,000 90,999 90,000 89,999 91,176 89,999 4.09%
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 1.49% -5.09% 0.50% -0.58% -14.26% -0.87% -1.27% -
ROE 0.48% -4.16% 0.36% -0.46% -11.34% -0.57% -0.74% -
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 15.39 44.96 40.26 43.06 42.96 38.63 33.75 -10.37%
EPS 0.23 -2.19 0.20 -0.25 -6.12 -0.34 -0.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 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 1.18 2.59 2.35 2.48 2.48 2.26 1.94 -6.69%
EPS 0.02 -0.13 0.01 -0.01 -0.35 -0.02 -0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0369 0.0317 0.032 0.0311 0.0311 0.0344 0.0334 1.39%
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 2.73 1.11 0.93 0.57 0.51 0.67 0.86 17.47%
P/EPS 182.61 -21.83 187.50 -98.00 -3.59 -77.47 -67.44 -
EY 0.55 -4.58 0.53 -1.02 -27.84 -1.29 -1.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 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 3.54 1.18 1.19 0.46 0.56 0.60 1.19 16.41%
P/EPS 236.96 -23.14 240.00 -80.00 -3.92 -68.53 -93.02 -
EY 0.42 -4.32 0.42 -1.25 -25.52 -1.46 -1.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 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