[SRIDGE] QoQ Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[SRIDGE] SILVER RIDGE HOLDINGS BHD
Announcement Date
30-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 23.68%
YoY- -95.67%
Quarter Report
Latest QR
Upcoming QR
SRIDGE's Result
SRIDGE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 50,884 36,036 36,913 29,128 23,484 113,569 128,941 -46.22%
PBT 11,396 3,815 5,260 1,164 1,136 2,612 5,484 62.91%
Tax -4,000 -1,251 -1,630 -1,070 -1,060 -846 -2,640 31.95%
NP 7,396 2,564 3,629 94 76 1,766 2,844 89.21%
-
NP to SH 7,396 2,564 3,629 94 76 1,766 2,844 89.21%
-
Tax Rate 35.10% 32.79% 30.99% 91.92% 93.31% 32.39% 48.14% -
Total Cost 43,488 33,472 33,284 29,034 23,408 111,803 126,097 -50.85%
-
Net Worth 17,970 16,024 18,013 13,159 12,349 13,967 13,018 23.99%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 17,970 16,024 18,013 13,159 12,349 13,967 13,018 23.99%
NOSH 99,838 100,156 100,073 93,999 95,000 99,766 100,140 -0.20%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 14.54% 7.12% 9.83% 0.32% 0.32% 1.56% 2.21% -
ROE 41.16% 16.00% 20.15% 0.71% 0.62% 12.64% 21.85% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 50.97 35.98 36.89 30.99 24.72 113.84 128.76 -46.11%
EPS 7.44 2.56 3.63 0.10 0.08 1.77 2.84 90.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.16 0.18 0.14 0.13 0.14 0.13 24.25%
Adjusted Per Share Value based on latest NOSH - 93,333
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 19.84 14.05 14.39 11.36 9.16 44.29 50.28 -46.23%
EPS 2.88 1.00 1.42 0.04 0.03 0.69 1.11 88.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0701 0.0625 0.0702 0.0513 0.0482 0.0545 0.0508 23.97%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.06 0.09 0.06 0.06 0.08 0.07 0.08 -
P/RPS 0.12 0.25 0.16 0.19 0.32 0.06 0.06 58.80%
P/EPS 0.81 3.52 1.65 60.00 100.00 3.95 2.82 -56.49%
EY 123.47 28.44 60.44 1.67 1.00 25.29 35.50 129.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.56 0.33 0.43 0.62 0.50 0.62 -34.34%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 01/06/11 01/03/11 29/11/10 30/08/10 31/05/10 01/03/10 25/11/09 -
Price 0.09 0.06 0.05 0.05 0.06 0.09 0.07 -
P/RPS 0.18 0.17 0.14 0.16 0.24 0.08 0.05 135.07%
P/EPS 1.21 2.34 1.38 50.00 75.00 5.08 2.46 -37.71%
EY 82.31 42.67 72.53 2.00 1.33 19.67 40.57 60.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.38 0.28 0.36 0.46 0.64 0.54 -5.00%

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