[SG] YoY Annualized Quarter Result on 30-Nov-2012 [#2]

Stock
[SG] SAUDIGOLD GROUP BERHAD
Announcement Date
22-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
30-Nov-2012 [#2]
Profit Trend
QoQ- -8.75%
YoY- -70.04%
Quarter Report
Latest QR
Upcoming QR
SG's Result
SG's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Revenue 153,700 161,684 157,648 141,902 117,312 113,396 103,038 6.88%
PBT -5,548 -1,664 1,842 1,042 4,366 3,584 5,088 -
Tax 1,032 -64 -768 -166 -1,442 -934 -714 -
NP -4,516 -1,728 1,074 876 2,924 2,650 4,374 -
-
NP to SH -4,516 -1,728 1,074 876 2,924 2,650 4,374 -
-
Tax Rate - - 41.69% 15.93% 33.03% 26.06% 14.03% -
Total Cost 158,216 163,412 156,574 141,026 114,388 110,746 98,664 8.18%
-
Net Worth 47,678 48,600 49,224 48,269 55,050 52,278 43,435 1.56%
Dividend
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Div - - - - 1,804 1,802 - -
Div Payout % - - - - 61.73% 68.03% - -
Equity
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Net Worth 47,678 48,600 49,224 48,269 55,050 52,278 43,435 1.56%
NOSH 89,960 90,000 89,499 89,387 90,246 90,136 76,202 2.80%
Ratio Analysis
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
NP Margin -2.94% -1.07% 0.68% 0.62% 2.49% 2.34% 4.25% -
ROE -9.47% -3.56% 2.18% 1.81% 5.31% 5.07% 10.07% -
Per Share
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
RPS 170.85 179.65 176.14 158.75 129.99 125.81 135.22 3.97%
EPS -5.02 -1.92 1.20 0.98 3.24 2.94 5.74 -
DPS 0.00 0.00 0.00 0.00 2.00 2.00 0.00 -
NAPS 0.53 0.54 0.55 0.54 0.61 0.58 0.57 -1.20%
Adjusted Per Share Value based on latest NOSH - 90,000
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
RPS 9.84 10.35 10.09 9.08 7.51 7.26 6.60 6.87%
EPS -0.29 -0.11 0.07 0.06 0.19 0.17 0.28 -
DPS 0.00 0.00 0.00 0.00 0.12 0.12 0.00 -
NAPS 0.0305 0.0311 0.0315 0.0309 0.0352 0.0335 0.0278 1.55%
Price Multiplier on Financial Quarter End Date
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Date 30/11/15 28/11/14 29/11/13 30/11/12 30/11/11 30/11/10 30/11/09 -
Price 0.50 0.45 0.23 0.16 0.23 0.31 0.40 -
P/RPS 0.29 0.25 0.13 0.10 0.18 0.25 0.30 -0.56%
P/EPS -9.96 -23.44 19.17 16.33 7.10 10.54 6.97 -
EY -10.04 -4.27 5.22 6.13 14.09 9.48 14.35 -
DY 0.00 0.00 0.00 0.00 8.70 6.45 0.00 -
P/NAPS 0.94 0.83 0.42 0.30 0.38 0.53 0.70 5.03%
Price Multiplier on Announcement Date
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Date 29/01/16 30/01/15 24/01/14 22/01/13 30/01/12 21/01/11 28/01/10 -
Price 0.495 0.465 0.245 0.245 0.31 0.29 0.38 -
P/RPS 0.29 0.26 0.14 0.15 0.24 0.23 0.28 0.58%
P/EPS -9.86 -24.22 20.42 25.00 9.57 9.86 6.62 -
EY -10.14 -4.13 4.90 4.00 10.45 10.14 15.11 -
DY 0.00 0.00 0.00 0.00 6.45 6.90 0.00 -
P/NAPS 0.93 0.86 0.45 0.45 0.51 0.50 0.67 5.61%

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