[SRIDGE] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[SRIDGE] SILVER RIDGE HOLDINGS BHD
Announcement Date
01-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -37.9%
YoY- 124.2%
Quarter Report
Latest QR
Upcoming QR
SRIDGE's Result
SRIDGE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 36,913 29,128 23,484 113,569 128,941 141,212 123,040 -55.15%
PBT 5,260 1,164 1,136 2,612 5,484 4,630 4,520 10.62%
Tax -1,630 -1,070 -1,060 -846 -2,640 -2,460 -2,280 -20.03%
NP 3,629 94 76 1,766 2,844 2,170 2,240 37.90%
-
NP to SH 3,629 94 76 1,766 2,844 2,170 2,240 37.90%
-
Tax Rate 30.99% 91.92% 93.31% 32.39% 48.14% 53.13% 50.44% -
Total Cost 33,284 29,034 23,408 111,803 126,097 139,042 120,800 -57.62%
-
Net Worth 18,013 13,159 12,349 13,967 13,018 12,055 11,999 31.07%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 18,013 13,159 12,349 13,967 13,018 12,055 11,999 31.07%
NOSH 100,073 93,999 95,000 99,766 100,140 100,462 99,999 0.04%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 9.83% 0.32% 0.32% 1.56% 2.21% 1.54% 1.82% -
ROE 20.15% 0.71% 0.62% 12.64% 21.85% 18.00% 18.67% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 36.89 30.99 24.72 113.84 128.76 140.56 123.04 -55.17%
EPS 3.63 0.10 0.08 1.77 2.84 2.16 2.24 37.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.14 0.13 0.14 0.13 0.12 0.12 31.00%
Adjusted Per Share Value based on latest NOSH - 99,302
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 14.39 11.36 9.16 44.29 50.28 55.07 47.98 -55.16%
EPS 1.42 0.04 0.03 0.69 1.11 0.85 0.87 38.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0702 0.0513 0.0482 0.0545 0.0508 0.047 0.0468 31.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.06 0.06 0.08 0.07 0.08 0.10 0.03 -
P/RPS 0.16 0.19 0.32 0.06 0.06 0.07 0.02 299.49%
P/EPS 1.65 60.00 100.00 3.95 2.82 4.63 1.34 14.86%
EY 60.44 1.67 1.00 25.29 35.50 21.60 74.67 -13.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.43 0.62 0.50 0.62 0.83 0.25 20.31%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 30/08/10 31/05/10 01/03/10 25/11/09 28/08/09 29/05/09 -
Price 0.05 0.05 0.06 0.09 0.07 0.09 0.05 -
P/RPS 0.14 0.16 0.24 0.08 0.05 0.06 0.04 130.34%
P/EPS 1.38 50.00 75.00 5.08 2.46 4.17 2.23 -27.35%
EY 72.53 2.00 1.33 19.67 40.57 24.00 44.80 37.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.36 0.46 0.64 0.54 0.75 0.42 -23.66%

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