[SRIDGE] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[SRIDGE] SILVER RIDGE HOLDINGS BHD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 74.42%
YoY- -365.85%
Quarter Report
Latest QR
Upcoming QR
SRIDGE's Result
SRIDGE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 42,562 42,562 39,116 25,788 41,689 36,909 39,534 5.02%
PBT 1,741 1,741 546 -344 -1,833 -666 520 123.30%
Tax -1,178 -1,178 -472 -420 -1,154 -176 -446 90.73%
NP 563 563 74 -764 -2,987 -842 74 285.40%
-
NP to SH 563 563 74 -764 -2,987 -842 74 285.40%
-
Tax Rate 67.66% 67.66% 86.45% - - - 85.77% -
Total Cost 41,999 41,999 39,042 26,552 44,676 37,751 39,460 4.23%
-
Net Worth 16,558 0 18,500 15,729 16,515 27,241 22,200 -17.71%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 16,558 0 18,500 15,729 16,515 27,241 22,200 -17.71%
NOSH 110,392 109,999 123,333 112,352 110,105 108,965 123,333 -7.10%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 1.32% 1.32% 0.19% -2.96% -7.16% -2.28% 0.19% -
ROE 3.40% 0.00% 0.40% -4.86% -18.09% -3.09% 0.33% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 38.56 38.69 31.72 22.95 37.86 33.87 32.05 13.08%
EPS 0.51 0.51 0.06 -0.68 -2.72 -0.77 0.06 314.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.00 0.15 0.14 0.15 0.25 0.18 -11.41%
Adjusted Per Share Value based on latest NOSH - 112,352
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 16.60 16.60 15.25 10.06 16.26 14.39 15.42 5.02%
EPS 0.22 0.22 0.03 -0.30 -1.16 -0.33 0.03 276.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0646 0.00 0.0721 0.0613 0.0644 0.1062 0.0866 -17.70%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.185 0.25 0.19 0.145 0.14 0.12 0.12 -
P/RPS 0.48 0.65 0.60 0.63 0.37 0.35 0.37 18.89%
P/EPS 36.27 48.85 316.67 -21.32 -5.16 -15.52 200.00 -67.86%
EY 2.76 2.05 0.32 -4.69 -19.38 -6.44 0.50 211.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 0.00 1.27 1.04 0.93 0.48 0.67 49.76%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 25/11/13 29/08/13 28/05/13 28/02/13 26/11/12 30/08/12 -
Price 0.20 0.215 0.19 0.175 0.14 0.11 0.12 -
P/RPS 0.52 0.56 0.60 0.76 0.37 0.32 0.37 25.39%
P/EPS 39.22 42.01 316.67 -25.74 -5.16 -14.22 200.00 -66.14%
EY 2.55 2.38 0.32 -3.89 -19.38 -7.03 0.50 195.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 0.00 1.27 1.25 0.93 0.44 0.67 57.75%

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