[SRIDGE] QoQ Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[SRIDGE] SILVER RIDGE HOLDINGS BHD
Announcement Date
01-Jun-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 188.46%
YoY- 9631.58%
Quarter Report
Latest QR
Upcoming QR
SRIDGE's Result
SRIDGE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 40,174 39,136 42,410 50,884 36,036 36,913 29,128 23.83%
PBT 3,056 10,786 10,662 11,396 3,815 5,260 1,164 89.97%
Tax -1,504 -3,286 -3,386 -4,000 -1,251 -1,630 -1,070 25.40%
NP 1,552 7,500 7,276 7,396 2,564 3,629 94 545.09%
-
NP to SH 1,552 7,500 7,276 7,396 2,564 3,629 94 545.09%
-
Tax Rate 49.21% 30.47% 31.76% 35.10% 32.79% 30.99% 91.92% -
Total Cost 38,622 31,636 35,134 43,488 33,472 33,284 29,034 20.89%
-
Net Worth 17,021 18,983 18,989 17,970 16,024 18,013 13,159 18.66%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 17,021 18,983 18,989 17,970 16,024 18,013 13,159 18.66%
NOSH 100,129 99,911 99,945 99,838 100,156 100,073 93,999 4.28%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 3.86% 19.16% 17.16% 14.54% 7.12% 9.83% 0.32% -
ROE 9.12% 39.51% 38.32% 41.16% 16.00% 20.15% 0.71% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 40.12 39.17 42.43 50.97 35.98 36.89 30.99 18.72%
EPS 1.55 7.51 7.28 7.44 2.56 3.63 0.10 518.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.19 0.19 0.18 0.16 0.18 0.14 13.77%
Adjusted Per Share Value based on latest NOSH - 99,838
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 15.67 15.26 16.54 19.84 14.05 14.39 11.36 23.84%
EPS 0.61 2.92 2.84 2.88 1.00 1.42 0.04 511.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0664 0.074 0.074 0.0701 0.0625 0.0702 0.0513 18.71%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.15 0.12 0.14 0.06 0.09 0.06 0.06 -
P/RPS 0.37 0.31 0.33 0.12 0.25 0.16 0.19 55.75%
P/EPS 9.68 1.60 1.92 0.81 3.52 1.65 60.00 -70.26%
EY 10.33 62.56 52.00 123.47 28.44 60.44 1.67 235.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.63 0.74 0.33 0.56 0.33 0.43 60.98%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 01/03/12 29/11/11 29/08/11 01/06/11 01/03/11 29/11/10 30/08/10 -
Price 0.16 0.19 0.16 0.09 0.06 0.05 0.05 -
P/RPS 0.40 0.49 0.38 0.18 0.17 0.14 0.16 83.89%
P/EPS 10.32 2.53 2.20 1.21 2.34 1.38 50.00 -64.97%
EY 9.69 39.51 45.50 82.31 42.67 72.53 2.00 185.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.00 0.84 0.50 0.38 0.28 0.36 89.28%

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