[SG] QoQ Cumulative Quarter Result on 31-May-2012 [#4]

Stock
[SG] SAUDIGOLD GROUP BERHAD
Announcement Date
31-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
31-May-2012 [#4]
Profit Trend
QoQ- -367.96%
YoY- -284.13%
Quarter Report
Latest QR
Upcoming QR
SG's Result
SG's Financial Summary
View:
Show?
Cumulative Result
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Revenue 106,802 70,951 36,044 129,278 90,612 58,656 28,682 140.43%
PBT 819 521 278 -4,123 2,257 2,183 1,113 -18.50%
Tax -272 -83 -38 109 -759 -721 -378 -19.71%
NP 547 438 240 -4,014 1,498 1,462 735 -17.89%
-
NP to SH 547 438 240 -4,014 1,498 1,462 735 -17.89%
-
Tax Rate 33.21% 15.93% 13.67% - 33.63% 33.03% 33.96% -
Total Cost 106,255 70,513 35,804 133,292 89,114 57,194 27,947 143.79%
-
Net Worth 48,422 48,269 47,999 48,549 54,144 55,050 53,780 -6.76%
Dividend
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Div - - - 899 902 902 - -
Div Payout % - - - 0.00% 60.24% 61.73% - -
Equity
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Net Worth 48,422 48,269 47,999 48,549 54,144 55,050 53,780 -6.76%
NOSH 89,672 89,387 88,888 89,906 90,240 90,246 89,634 0.02%
Ratio Analysis
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
NP Margin 0.51% 0.62% 0.67% -3.10% 1.65% 2.49% 2.56% -
ROE 1.13% 0.91% 0.50% -8.27% 2.77% 2.66% 1.37% -
Per Share
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 119.10 79.37 40.55 143.79 100.41 65.00 32.00 140.35%
EPS 0.61 0.49 0.27 -4.46 1.66 1.62 0.82 -17.91%
DPS 0.00 0.00 0.00 1.00 1.00 1.00 0.00 -
NAPS 0.54 0.54 0.54 0.54 0.60 0.61 0.60 -6.78%
Adjusted Per Share Value based on latest NOSH - 89,999
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 6.84 4.54 2.31 8.28 5.80 3.76 1.84 140.16%
EPS 0.04 0.03 0.02 -0.26 0.10 0.09 0.05 -13.83%
DPS 0.00 0.00 0.00 0.06 0.06 0.06 0.00 -
NAPS 0.031 0.0309 0.0307 0.0311 0.0347 0.0352 0.0344 -6.70%
Price Multiplier on Financial Quarter End Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 -
Price 0.205 0.16 0.17 0.22 0.28 0.23 0.275 -
P/RPS 0.17 0.20 0.42 0.15 0.28 0.35 0.86 -66.09%
P/EPS 33.61 32.65 62.96 -4.93 16.87 14.20 33.54 0.13%
EY 2.98 3.06 1.59 -20.29 5.93 7.04 2.98 0.00%
DY 0.00 0.00 0.00 4.55 3.57 4.35 0.00 -
P/NAPS 0.38 0.30 0.31 0.41 0.47 0.38 0.46 -11.96%
Price Multiplier on Announcement Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 23/04/13 22/01/13 23/10/12 31/07/12 30/04/12 30/01/12 28/10/11 -
Price 0.185 0.245 0.15 0.24 0.25 0.31 0.25 -
P/RPS 0.16 0.31 0.37 0.17 0.25 0.48 0.78 -65.25%
P/EPS 30.33 50.00 55.56 -5.38 15.06 19.14 30.49 -0.35%
EY 3.30 2.00 1.80 -18.60 6.64 5.23 3.28 0.40%
DY 0.00 0.00 0.00 4.17 4.00 3.23 0.00 -
P/NAPS 0.34 0.45 0.28 0.44 0.42 0.51 0.42 -13.15%

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