[SG] QoQ Annualized Quarter Result on 31-May-2013 [#4]

Stock
[SG] SAUDIGOLD GROUP BERHAD
Announcement Date
30-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
31-May-2013 [#4]
Profit Trend
QoQ- -55.85%
YoY- 108.02%
Quarter Report
Latest QR
Upcoming QR
SG's Result
SG's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Revenue 149,965 157,648 153,832 145,552 142,402 141,902 144,176 2.66%
PBT 1,501 1,842 1,932 832 1,092 1,042 1,112 22.20%
Tax -744 -768 -680 -510 -362 -166 -152 189.12%
NP 757 1,074 1,252 322 729 876 960 -14.68%
-
NP to SH 757 1,074 1,252 322 729 876 960 -14.68%
-
Tax Rate 49.57% 41.69% 35.20% 61.30% 33.15% 15.93% 13.67% -
Total Cost 149,208 156,574 152,580 145,230 141,673 141,026 143,216 2.77%
-
Net Worth 49,587 49,224 49,185 48,291 48,422 48,269 47,999 2.19%
Dividend
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Net Worth 49,587 49,224 49,185 48,291 48,422 48,269 47,999 2.19%
NOSH 90,158 89,499 89,428 89,428 89,672 89,387 88,888 0.95%
Ratio Analysis
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
NP Margin 0.51% 0.68% 0.81% 0.22% 0.51% 0.62% 0.67% -
ROE 1.53% 2.18% 2.55% 0.67% 1.51% 1.81% 2.00% -
Per Share
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 166.33 176.14 172.02 162.76 158.80 158.75 162.20 1.69%
EPS 0.84 1.20 1.40 0.36 0.81 0.98 1.08 -15.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.55 0.55 0.54 0.54 0.54 0.54 1.23%
Adjusted Per Share Value based on latest NOSH - 90,000
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 9.60 10.09 9.85 9.32 9.12 9.08 9.23 2.66%
EPS 0.05 0.07 0.08 0.02 0.05 0.06 0.06 -11.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0317 0.0315 0.0315 0.0309 0.031 0.0309 0.0307 2.16%
Price Multiplier on Financial Quarter End Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 -
Price 0.315 0.23 0.195 0.245 0.205 0.16 0.17 -
P/RPS 0.19 0.13 0.11 0.15 0.13 0.10 0.10 53.58%
P/EPS 37.50 19.17 13.93 68.04 25.20 16.33 15.74 78.66%
EY 2.67 5.22 7.18 1.47 3.97 6.13 6.35 -43.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.42 0.35 0.45 0.38 0.30 0.31 50.25%
Price Multiplier on Announcement Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 25/04/14 24/01/14 22/10/13 30/07/13 23/04/13 22/01/13 23/10/12 -
Price 0.445 0.245 0.19 0.20 0.185 0.245 0.15 -
P/RPS 0.27 0.14 0.11 0.12 0.12 0.15 0.09 108.42%
P/EPS 52.98 20.42 13.57 55.55 22.75 25.00 13.89 144.72%
EY 1.89 4.90 7.37 1.80 4.40 4.00 7.20 -59.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.45 0.35 0.37 0.34 0.45 0.28 103.42%

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