eXtra’s net profit falls 59% to SAR 49 mln in FY15

21/01/2016 Argaam Exclusive

View other reports

Share Price

91.70
0.30 0.33 %

United Electronics Co. (EXTRA)

 

United Electronics Co. (eXtra), an electronics and home appliance retailer, reported a 59.4 percent year-on-year (YoY) drop in net profit to SAR 49.2 million for fiscal year 2015, attributed to sales of low-margin inventory carried forward from 2014 during its annual Mega Sale.

 

Higher sales of low-margin mobile and electronic devices, along with higher zakat provisions, also pushed profit down.  



Financials (M)

Item 2014 2015 Change‬
Revenues 3,689.36 3,744.79 1.5 %
Gross Income 620.76 577.54 (7.0 %)
Operating Income 125.79 55.14 (56.2 %)
Net Income 121.04 49.18 (59.4 %)
Average Shares 80.00 80.00 -
EPS (Riyals) 1.51 0.61 (59.4 %)

 

The company’s fourth-quarter net profit grew by 10 percent YoY to SAR 9.1 million, backed by higher sales across the board and eXtra’s branch expansion to 41 stores in 2015 compared to 38 a year earlier.



Current Quarter Comparison (M)

Compared With The
Item Q4 2014 Q4 2015 Change‬
Revenues 1,088.69 1,273.91 17.0 %
Gross Income 163.90 176.00 7.4 %
Operating Income 8.71 12.59 44.5 %
Net Income 8.28 9.07 9.7 %
Average Shares 80.00 80.00 -
EPS (Riyals) 0.10 0.11 9.7 %


Financial results (Million)

Period Revenues Change Gross Income Change Net Income Change EPS(Riyal)
Q1 2006 - - - - - - -
Q2 2006 - - - - - - -
Q3 2006 - - - - - - -
Q4 2006 - - - - - - -
Q1 2007 - - - - - - -
Q2 2007 - - - - - - -
Q3 2007 - - - - - - -
Q4 2007 - - - - - - -
Q1 2008 - - - - - - -
Q2 2008 - - - - - - -
Q3 2008 - - - - - - -
Q4 2008 - - - - - - -
Q1 2009 - - - - - - -
Q2 2009 - - - - - - -
Q3 2009 - - - - - - -
Q4 2009 - - - - - - -
Q1 2010 - - - - - - -
Q2 2010 - - - - - - -
Q3 2010 455.43 - 80.77 - 24.52 - 0.31
Q4 2010 531.23 - 101.02 - 37.36 - 0.47
Q1 2011 476.68 - 91.62 - 19.05 - 0.24
Q2 2011 650.72 - 119.43 - 45.46 - 0.57
Q3 2011 610.26 34.0 % 103.99 28.7 % 26.36 7.5 % 0.33
Q4 2011 723.86 36.3 % 120.23 19.0 % 41.21 10.3 % 0.52
Q1 2012 626.03 31.3 % 111.95 22.2 % 23.78 24.8 % 0.30
Q2 2012 726.27 11.6 % 131.05 9.7 % 48.37 6.4 % 0.60
Q3 2012 698.82 14.5 % 120.95 16.3 % 28.37 7.6 % 0.35
Q4 2012 963.92 33.2 % 166.56 38.5 % 58.08 40.9 % 0.73
Q1 2013 723.40 15.6 % 126.65 13.1 % 26.22 10.3 % 0.33
Q2 2013 971.21 33.7 % 160.30 22.3 % 53.30 10.2 % 0.67
Q3 2013 778.64 11.4 % 141.10 16.7 % 29.44 3.8 % 0.37
Q4 2013 914.43 (5.1 %) 173.54 4.2 % 58.37 0.5 % 0.73
Q1 2014 807.33 11.6 % 144.84 14.4 % 29.25 11.6 % 0.37
Q2 2014 984.29 1.3 % 167.96 4.8 % 53.77 0.9 % 0.67
Q3 2014 809.06 3.9 % 144.06 2.1 % 29.75 1.0 % 0.37
Q4 2014 1,088.69 19.1 % 163.90 (5.6 %) 8.28 (85.8 %) 0.10
Q1 2015 871.71 8.0 % 134.11 (7.4 %) 16.08 (45.0 %) 0.20
Q2 2015 879.50 (10.6 %) 138.51 (17.5 %) 11.83 (78.0 %) 0.15
Q3 2015 719.66 (11.0 %) 128.60 (10.7 %) 12.20 (59.0 %) 0.15
Q4 2015 1,273.91 17.0 % 176.00 7.4 % 9.07 9.7 % 0.11
2015 3,744.79 1.5 % 577.54 (7.0 %) 49.18 (59.4 %) 0.61

Profitability

Period Gross Margin OIBDA Margin Net Margin Before Unusual Items
Q1 2006 - - -
Q2 2006 - - -
Q3 2006 - - -
Q4 2006 - - -
Q1 2007 - - -
Q2 2007 - - -
Q3 2007 - - -
Q4 2007 - - -
Q1 2008 - - -
Q2 2008 - - -
Q3 2008 - - -
Q4 2008 - - -
Q1 2009 - - -
Q2 2009 - - -
Q3 2009 - - -
Q4 2009 - - -
Q1 2010 - - -
Q2 2010 - - -
Q3 2010 - - -
Q4 2010 - - -
Q1 2011 - - -
Q2 2011 18.58 % 6.91 % 5.98 %
Q3 2011 18.34 % 6.79 % 5.65 %
Q4 2011 17.68 % 6.42 % 5.37 %
Q1 2012 17.45 % 6.27 % 5.24 %
Q2 2012 17.39 % 6.25 % 5.20 %
Q3 2012 17.45 % 6.19 % 5.11 %
Q4 2012 17.60 % 6.36 % 5.26 %
Q1 2013 17.52 % 6.29 % 5.17 %
Q2 2013 17.11 % 6.06 % 4.94 %
Q3 2013 17.30 % 6.04 % 4.86 %
Q4 2013 17.76 % 6.21 % 4.94 %
Q1 2014 17.85 % 6.24 % 4.91 %
Q2 2014 18.01 % 6.30 % 4.90 %
Q3 2014 17.93 % 6.28 % 4.87 %
Q4 2014 16.83 % 4.60 % 3.28 %
Q1 2015 16.25 % 4.19 % 2.87 %
Q2 2015 15.91 % 3.15 % 1.81 %
Q3 2015 15.88 % 2.72 % 1.36 %
Q4 2015 15.41 % 2.71 % 1.31 %
2015 15.42 % 2.71 % 1.31 %


Per Share Data (Riyal)

Compared With The
Period Shares Outstanding (M) EPS (Riyal) Adjusted EPS (Riyal) Book Value (BV)
Q1 2006 - - - -
Q2 2006 - - - -
Q3 2006 - - - -
Q4 2006 - - - -
Q1 2007 - - - -
Q2 2007 - - - -
Q3 2007 - - - -
Q4 2007 - - - -
Q1 2008 - - - -
Q2 2008 - - - -
Q3 2008 - - - -
Q4 2008 - - - -
Q1 2009 - - - -
Q2 2009 - - - -
Q3 2009 - - - -
Q4 2009 - - - -
Q1 2010 - - - -
Q2 2010 - - - -
Q3 2010 80.00 - - 2.57
Q4 2010 80.00 - - 3.04
Q1 2011 80.00 - - 3.28
Q2 2011 80.00 1.58 1.58 3.85
Q3 2011 80.00 1.60 1.60 4.18
Q4 2011 80.00 1.65 1.65 4.69
Q1 2012 80.00 1.71 1.71 4.22
Q2 2012 80.00 1.75 1.75 4.83
Q3 2012 80.00 1.77 1.77 5.18
Q4 2012 80.00 1.98 1.98 5.91
Q1 2013 80.00 2.01 2.01 6.23
Q2 2013 80.00 2.07 2.07 6.13
Q3 2013 80.00 2.09 2.09 6.03
Q4 2013 80.00 2.09 2.09 6.10
Q1 2014 80.00 2.13 2.13 6.47
Q2 2014 80.00 2.14 2.14 6.74
Q3 2014 80.00 2.14 2.14 6.74
Q4 2014 80.00 1.51 1.51 6.47
Q1 2015 80.00 1.35 1.35 6.67
Q2 2015 80.00 0.82 0.82 6.61
Q3 2015 80.00 0.60 0.60 6.53
Q4 2015 80.00 0.61 0.61 6.65

Multiple Ratios (End of Period Price)

Compared With The
Period P/E Adjusted P/E Price/book
Q1 2006 - - -
Q2 2006 - - -
Q3 2006 - - -
Q4 2006 - - -
Q1 2007 - - -
Q2 2007 - - -
Q3 2007 - - -
Q4 2007 - - -
Q1 2008 - - -
Q2 2008 - - -
Q3 2008 - - -
Q4 2008 - - -
Q1 2009 - - -
Q2 2009 - - -
Q3 2009 - - -
Q4 2009 - - -
Q1 2010 - - -
Q2 2010 - - -
Q3 2010 - - -
Q4 2010 - - -
Q1 2011 - - -
Q2 2011 - - -
Q3 2011 - - -
Q4 2011 13.96 13.96 4.91
Q1 2012 16.05 16.05 6.50
Q2 2012 14.82 14.82 5.36
Q3 2012 15.79 15.79 5.40
Q4 2012 15.62 15.62 5.24
Q1 2013 18.05 18.05 5.83
Q2 2013 17.58 17.58 5.95
Q3 2013 21.35 21.35 7.40
Q4 2013 17.61 17.61 6.04
Q1 2014 20.14 20.14 6.63
Q2 2014 21.37 21.37 6.77
Q3 2014 20.58 20.58 6.53
Q4 2014 19.84 19.84 4.64
Q1 2015 26.44 26.44 5.35
Q2 2015 45.96 45.96 5.73
Q3 2015 34.06 34.06 3.15
Q4 2015 29.17 29.17 2.70

Analysts Estimates (Million)

Item Q4 2015 (e) Q4 2015 (a) Change‬
Average 29.84 9.07 (69.6 %)

Estimates vs Actual (Million)

Item Q4 2015 (e) Q4 2015 (a) Change
KASB Capital 14.70 9.07 (38.3) %
SFC 27.00 9.07 (66.4) %
SNB Capital 35.70 9.07 (74.6) %
Al Rajhi Capital 35.80 9.07 (74.7) %
Albilad Capital 36.00 9.07 (74.8) %

Current
Market Cap (M Riyal) 7,336.00
Enterprise Value (EV) (M) 8,345.25
Shares Outstanding ((M)) 80.00
EPS ( Riyal) (TTM) 5.00
Book Value (BV) ( Riyal) 15.37
Par Value ( Riyal) 10.00
Adjusted P/E (Last12) 16.75
P/E (TTM) 18.35
Price/book 5.97
Return on Average Assets (%) (TTM) 9.0
Return on Average Equity (%) (TTM) 32.6

Comments {{getCommentCount()}}

Be the first to comment

{{Comments.indexOf(comment)+1}}
{{comment.FollowersCount}}
{{comment.CommenterComments}}
loader Train
Sorry: the validity period has ended to comment on this news
Opinions expressed in the comments section do not reflect the views of Argaam. Abusive comments of any kind will be removed. Political or religious commentary will not be tolerated.