[SRIDGE] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[SRIDGE] SILVER RIDGE HOLDINGS BHD
Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 3.08%
YoY- 106.65%
Quarter Report
Latest QR
Upcoming QR
SRIDGE's Result
SRIDGE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 39,534 42,412 40,174 39,136 42,410 50,884 36,036 6.37%
PBT 520 440 3,056 10,786 10,662 11,396 3,815 -73.54%
Tax -446 -604 -1,504 -3,286 -3,386 -4,000 -1,251 -49.75%
NP 74 -164 1,552 7,500 7,276 7,396 2,564 -90.61%
-
NP to SH 74 -164 1,552 7,500 7,276 7,396 2,564 -90.61%
-
Tax Rate 85.77% 137.27% 49.21% 30.47% 31.76% 35.10% 32.79% -
Total Cost 39,460 42,576 38,622 31,636 35,134 43,488 33,472 11.60%
-
Net Worth 22,200 18,450 17,021 18,983 18,989 17,970 16,024 24.30%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 22,200 18,450 17,021 18,983 18,989 17,970 16,024 24.30%
NOSH 123,333 102,500 100,129 99,911 99,945 99,838 100,156 14.90%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 0.19% -0.39% 3.86% 19.16% 17.16% 14.54% 7.12% -
ROE 0.33% -0.89% 9.12% 39.51% 38.32% 41.16% 16.00% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 32.05 41.38 40.12 39.17 42.43 50.97 35.98 -7.42%
EPS 0.06 -0.16 1.55 7.51 7.28 7.44 2.56 -91.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.18 0.17 0.19 0.19 0.18 0.16 8.17%
Adjusted Per Share Value based on latest NOSH - 99,798
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 17.76 19.05 18.05 17.58 19.05 22.86 16.19 6.37%
EPS 0.03 -0.07 0.70 3.37 3.27 3.32 1.15 -91.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0997 0.0829 0.0765 0.0853 0.0853 0.0807 0.072 24.25%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.12 0.16 0.15 0.12 0.14 0.06 0.09 -
P/RPS 0.37 0.39 0.37 0.31 0.33 0.12 0.25 29.90%
P/EPS 200.00 -100.00 9.68 1.60 1.92 0.81 3.52 1381.58%
EY 0.50 -1.00 10.33 62.56 52.00 123.47 28.44 -93.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.89 0.88 0.63 0.74 0.33 0.56 12.71%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 28/05/12 01/03/12 29/11/11 29/08/11 01/06/11 01/03/11 -
Price 0.12 0.13 0.16 0.19 0.16 0.09 0.06 -
P/RPS 0.37 0.31 0.40 0.49 0.38 0.18 0.17 68.02%
P/EPS 200.00 -81.25 10.32 2.53 2.20 1.21 2.34 1845.59%
EY 0.50 -1.23 9.69 39.51 45.50 82.31 42.67 -94.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.72 0.94 1.00 0.84 0.50 0.38 45.99%

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