[SRIDGE] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[SRIDGE] SILVER RIDGE HOLDINGS BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 46.49%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SRIDGE's Result
SRIDGE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 74,616 78,910 80,824 81,373 68,122 86,724 71,092 3.27%
PBT -3,634 -3,120 -1,448 4,171 2,761 3,162 5,280 -
Tax 0 0 0 -1,329 -821 -882 -1,456 -
NP -3,634 -3,120 -1,448 2,842 1,940 2,280 3,824 -
-
NP to SH -3,634 -3,120 -1,448 2,842 1,940 2,280 3,824 -
-
Tax Rate - - - 31.86% 29.74% 27.89% 27.58% -
Total Cost 78,250 82,030 82,272 78,531 66,182 84,444 67,268 10.59%
-
Net Worth 18,972 20,000 21,116 21,014 19,931 11,767 8,223 74.51%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 18,972 20,000 21,116 21,014 19,931 11,767 8,223 74.51%
NOSH 99,853 100,000 100,555 100,070 99,657 73,548 51,397 55.63%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin -4.87% -3.95% -1.79% 3.49% 2.85% 2.63% 5.38% -
ROE -19.16% -15.60% -6.86% 13.52% 9.73% 19.38% 46.50% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 74.73 78.91 80.38 81.32 68.36 117.91 138.32 -33.64%
EPS -3.64 -3.12 -1.44 2.84 1.95 3.10 7.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.20 0.21 0.21 0.20 0.16 0.16 12.12%
Adjusted Per Share Value based on latest NOSH - 99,784
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 31.43 33.24 34.05 34.28 28.70 36.53 29.95 3.26%
EPS -1.53 -1.31 -0.61 1.20 0.82 0.96 1.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0799 0.0842 0.089 0.0885 0.084 0.0496 0.0346 74.61%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 - - -
Price 0.10 0.14 0.15 0.17 0.14 0.00 0.00 -
P/RPS 0.13 0.18 0.19 0.21 0.20 0.00 0.00 -
P/EPS -2.75 -4.49 -10.42 5.99 7.19 0.00 0.00 -
EY -36.40 -22.29 -9.60 16.71 13.90 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.70 0.71 0.81 0.70 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 30/11/07 30/08/07 31/05/07 28/02/07 29/11/06 30/08/06 18/07/06 -
Price 0.10 0.10 0.13 0.15 0.18 0.15 0.00 -
P/RPS 0.13 0.13 0.16 0.18 0.26 0.13 0.00 -
P/EPS -2.75 -3.21 -9.03 5.28 9.25 4.84 0.00 -
EY -36.40 -31.20 -11.08 18.93 10.81 20.67 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.50 0.62 0.71 0.90 0.94 0.00 -

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