[SAUDEE] YoY TTM 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- 22.67%
YoY- 108.76%
Quarter Report
Latest QR
Upcoming QR
SAUDEE's Result
SAUDEE's Financial Summary
View:
Show?
TTM Result
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Revenue 66,426 168,627 152,161 147,966 136,639 118,809 112,382 -8.38%
PBT -691 -1,827 741 1,037 -4,959 3,563 3,986 -
Tax -11 83 -178 -642 449 -1,506 -1,110 -53.62%
NP -702 -1,744 563 395 -4,510 2,057 2,876 -
-
NP to SH -702 -1,744 563 395 -4,510 2,057 2,876 -
-
Tax Rate - - 24.02% 61.91% - 42.27% 27.85% -
Total Cost 67,128 170,371 151,598 147,571 141,149 116,752 109,506 -7.82%
-
Net Worth 55,496 0 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 - - - - 896 894 - -
Div Payout % - - - - 0.00% 43.47% - -
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 0 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 -1.06% -1.03% 0.37% 0.27% -3.30% 1.73% 2.56% -
ROE -1.26% 0.00% 1.14% 0.80% -9.40% 3.82% 5.44% -
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 56.26 188.79 169.07 165.46 153.72 132.55 125.39 -12.49%
EPS -0.59 -1.95 0.63 0.44 -5.07 2.29 3.21 -
DPS 0.00 0.00 0.00 0.00 1.00 1.00 0.00 -
NAPS 0.47 0.00 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 4.25 10.80 9.74 9.47 8.75 7.61 7.20 -8.40%
EPS -0.04 -0.11 0.04 0.03 -0.29 0.13 0.18 -
DPS 0.00 0.00 0.00 0.00 0.06 0.06 0.00 -
NAPS 0.0355 0.00 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 0.51 0.23 0.29 0.12 0.11 0.21 0.26 11.87%
P/EPS -47.94 -22.02 78.33 44.15 -3.35 11.98 9.97 -
EY -2.09 -4.54 1.28 2.27 -29.85 8.35 10.03 -
DY 0.00 0.00 0.00 0.00 5.88 3.64 0.00 -
P/NAPS 0.61 0.00 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 0.52 0.27 0.27 0.11 0.10 0.19 0.27 11.53%
P/EPS -49.62 -26.12 73.53 43.02 -2.96 10.89 10.60 -
EY -2.02 -3.83 1.36 2.32 -33.82 9.18 9.44 -
DY 0.00 0.00 0.00 0.00 6.67 4.00 0.00 -
P/NAPS 0.63 0.00 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