[SAUDEE] YoY TTM 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- 6.58%
YoY- 108.36%
Quarter Report
Latest QR
Upcoming QR
SAUDEE's Result
SAUDEE's Financial Summary
View:
Show?
TTM Result
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Revenue 64,282 162,858 151,131 153,425 141,573 120,589 113,940 -9.09%
PBT 592 -4,120 -730 1,232 -5,785 3,789 3,296 -24.86%
Tax -279 716 78 -811 747 -1,614 -1,137 -20.85%
NP 313 -3,404 -652 421 -5,038 2,175 2,159 -27.49%
-
NP to SH 313 -3,404 -652 421 -5,038 2,175 2,159 -27.49%
-
Tax Rate 47.13% - - 65.83% - 42.60% 34.50% -
Total Cost 63,969 166,262 151,783 153,004 146,611 118,414 111,781 -8.87%
-
Net Worth 56,399 47,628 48,649 49,280 48,600 54,674 51,858 1.40%
Dividend
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Div - - - - - 896 894 -
Div Payout % - - - - - 41.21% 41.41% -
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 47,628 48,649 49,280 48,600 54,674 51,858 1.40%
NOSH 120,000 89,864 90,090 89,600 90,000 89,629 89,411 5.02%
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% -2.09% -0.43% 0.27% -3.56% 1.80% 1.89% -
ROE 0.55% -7.15% -1.34% 0.85% -10.37% 3.98% 4.16% -
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 53.57 181.23 167.75 171.23 157.30 134.54 127.43 -13.43%
EPS 0.26 -3.79 -0.72 0.47 -5.60 2.43 2.41 -30.98%
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 10.43 9.68 9.82 9.06 7.72 7.29 -9.06%
EPS 0.02 -0.22 -0.04 0.03 -0.32 0.14 0.14 -27.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.06 0.06 -
NAPS 0.0361 0.0305 0.0311 0.0316 0.0311 0.035 0.0332 1.40%
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 0.28 0.27 0.13 0.10 0.17 0.24 14.45%
P/EPS 111.18 -13.20 -62.18 48.95 -2.86 9.48 12.84 43.25%
EY 0.90 -7.58 -1.61 2.04 -34.99 10.55 7.79 -30.18%
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 0.27 0.28 0.14 0.16 0.23 0.23 17.31%
P/EPS 122.68 -13.07 -64.25 52.14 -4.38 12.77 12.01 47.24%
EY 0.82 -7.65 -1.56 1.92 -22.85 7.83 8.33 -32.02%
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