[SRIDGE] QoQ Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[SRIDGE] SILVER RIDGE HOLDINGS BHD
Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 54.62%
YoY- 106.65%
Quarter Report
Latest QR
Upcoming QR
SRIDGE's Result
SRIDGE's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 19,767 10,603 40,174 29,352 21,205 12,721 36,036 -33.01%
PBT 260 110 3,056 8,090 5,331 2,849 3,815 -83.34%
Tax -223 -151 -1,504 -2,465 -1,693 -1,000 -1,251 -68.35%
NP 37 -41 1,552 5,625 3,638 1,849 2,564 -94.08%
-
NP to SH 37 -41 1,552 5,625 3,638 1,849 2,564 -94.08%
-
Tax Rate 85.77% 137.27% 49.21% 30.47% 31.76% 35.10% 32.79% -
Total Cost 19,730 10,644 38,622 23,727 17,567 10,872 33,472 -29.72%
-
Net Worth 22,200 18,450 17,021 18,983 18,989 17,970 16,024 24.30%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 22,200 18,450 17,021 18,983 18,989 17,970 16,024 24.30%
NOSH 123,333 102,500 100,129 99,911 99,945 99,838 100,156 14.90%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 0.19% -0.39% 3.86% 19.16% 17.16% 14.54% 7.12% -
ROE 0.17% -0.22% 9.12% 29.63% 19.16% 10.29% 16.00% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 16.03 10.34 40.12 29.38 21.22 12.74 35.98 -41.69%
EPS 0.03 -0.04 1.55 5.63 3.64 1.86 2.56 -94.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.18 0.17 0.19 0.19 0.18 0.16 8.17%
Adjusted Per Share Value based on latest NOSH - 99,798
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 8.88 4.76 18.05 13.19 9.53 5.71 16.19 -33.01%
EPS 0.02 -0.02 0.70 2.53 1.63 0.83 1.15 -93.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0997 0.0829 0.0765 0.0853 0.0853 0.0807 0.072 24.25%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.12 0.16 0.15 0.12 0.14 0.06 0.09 -
P/RPS 0.75 1.55 0.37 0.41 0.66 0.47 0.25 108.14%
P/EPS 400.00 -400.00 9.68 2.13 3.85 3.24 3.52 2252.86%
EY 0.25 -0.25 10.33 46.92 26.00 30.87 28.44 -95.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.89 0.88 0.63 0.74 0.33 0.56 12.71%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 28/05/12 01/03/12 29/11/11 29/08/11 01/06/11 01/03/11 -
Price 0.12 0.13 0.16 0.19 0.16 0.09 0.06 -
P/RPS 0.75 1.26 0.40 0.65 0.75 0.71 0.17 169.23%
P/EPS 400.00 -325.00 10.32 3.37 4.40 4.86 2.34 2989.75%
EY 0.25 -0.31 9.69 29.63 22.75 20.58 42.67 -96.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.72 0.94 1.00 0.84 0.50 0.38 45.99%

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