[SRIDGE] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[SRIDGE] SILVER RIDGE HOLDINGS BHD
Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -95.7%
YoY- -96.61%
Quarter Report
Latest QR
Upcoming QR
SRIDGE's Result
SRIDGE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 36,036 36,913 29,128 23,484 113,569 128,941 141,212 -59.66%
PBT 3,815 5,260 1,164 1,136 2,612 5,484 4,630 -12.07%
Tax -1,251 -1,630 -1,070 -1,060 -846 -2,640 -2,460 -36.21%
NP 2,564 3,629 94 76 1,766 2,844 2,170 11.73%
-
NP to SH 2,564 3,629 94 76 1,766 2,844 2,170 11.73%
-
Tax Rate 32.79% 30.99% 91.92% 93.31% 32.39% 48.14% 53.13% -
Total Cost 33,472 33,284 29,034 23,408 111,803 126,097 139,042 -61.20%
-
Net Worth 16,024 18,013 13,159 12,349 13,967 13,018 12,055 20.83%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 16,024 18,013 13,159 12,349 13,967 13,018 12,055 20.83%
NOSH 100,156 100,073 93,999 95,000 99,766 100,140 100,462 -0.20%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 7.12% 9.83% 0.32% 0.32% 1.56% 2.21% 1.54% -
ROE 16.00% 20.15% 0.71% 0.62% 12.64% 21.85% 18.00% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 35.98 36.89 30.99 24.72 113.84 128.76 140.56 -59.58%
EPS 2.56 3.63 0.10 0.08 1.77 2.84 2.16 11.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.18 0.14 0.13 0.14 0.13 0.12 21.07%
Adjusted Per Share Value based on latest NOSH - 95,000
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 14.05 14.39 11.36 9.16 44.29 50.28 55.07 -59.67%
EPS 1.00 1.42 0.04 0.03 0.69 1.11 0.85 11.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0625 0.0702 0.0513 0.0482 0.0545 0.0508 0.047 20.86%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.09 0.06 0.06 0.08 0.07 0.08 0.10 -
P/RPS 0.25 0.16 0.19 0.32 0.06 0.06 0.07 133.10%
P/EPS 3.52 1.65 60.00 100.00 3.95 2.82 4.63 -16.65%
EY 28.44 60.44 1.67 1.00 25.29 35.50 21.60 20.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.33 0.43 0.62 0.50 0.62 0.83 -23.01%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 01/03/11 29/11/10 30/08/10 31/05/10 01/03/10 25/11/09 28/08/09 -
Price 0.06 0.05 0.05 0.06 0.09 0.07 0.09 -
P/RPS 0.17 0.14 0.16 0.24 0.08 0.05 0.06 99.85%
P/EPS 2.34 1.38 50.00 75.00 5.08 2.46 4.17 -31.89%
EY 42.67 72.53 2.00 1.33 19.67 40.57 24.00 46.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.28 0.36 0.46 0.64 0.54 0.75 -36.36%

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