[SRIDGE] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[SRIDGE] SILVER RIDGE HOLDINGS BHD
Announcement Date
01-Mar-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -5.8%
YoY- 45.19%
Quarter Report
Latest QR
Upcoming QR
SRIDGE's Result
SRIDGE's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 29,352 21,205 12,721 36,036 27,685 14,564 5,871 192.09%
PBT 8,090 5,331 2,849 3,815 3,945 582 284 830.82%
Tax -2,465 -1,693 -1,000 -1,251 -1,223 -535 -265 341.69%
NP 5,625 3,638 1,849 2,564 2,722 47 19 4326.65%
-
NP to SH 5,625 3,638 1,849 2,564 2,722 47 19 4326.65%
-
Tax Rate 30.47% 31.76% 35.10% 32.79% 31.00% 91.92% 93.31% -
Total Cost 23,727 17,567 10,872 33,472 24,963 14,517 5,852 154.05%
-
Net Worth 18,983 18,989 17,970 16,024 18,013 13,159 12,349 33.16%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 18,983 18,989 17,970 16,024 18,013 13,159 12,349 33.16%
NOSH 99,911 99,945 99,838 100,156 100,073 93,999 95,000 3.41%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 19.16% 17.16% 14.54% 7.12% 9.83% 0.32% 0.32% -
ROE 29.63% 19.16% 10.29% 16.00% 15.11% 0.36% 0.15% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 29.38 21.22 12.74 35.98 27.66 15.49 6.18 182.46%
EPS 5.63 3.64 1.86 2.56 2.72 0.05 0.02 4180.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.19 0.18 0.16 0.18 0.14 0.13 28.75%
Adjusted Per Share Value based on latest NOSH - 100,434
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 11.45 8.27 4.96 14.05 10.80 5.68 2.29 192.11%
EPS 2.19 1.42 0.72 1.00 1.06 0.02 0.01 3521.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.074 0.074 0.0701 0.0625 0.0702 0.0513 0.0482 33.04%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.12 0.14 0.06 0.09 0.06 0.06 0.08 -
P/RPS 0.41 0.66 0.47 0.25 0.22 0.39 1.29 -53.39%
P/EPS 2.13 3.85 3.24 3.52 2.21 120.00 400.00 -96.94%
EY 46.92 26.00 30.87 28.44 45.33 0.83 0.25 3167.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.74 0.33 0.56 0.33 0.43 0.62 1.07%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 29/11/11 29/08/11 01/06/11 01/03/11 29/11/10 30/08/10 31/05/10 -
Price 0.19 0.16 0.09 0.06 0.05 0.05 0.06 -
P/RPS 0.65 0.75 0.71 0.17 0.18 0.32 0.97 -23.40%
P/EPS 3.37 4.40 4.86 2.34 1.84 100.00 300.00 -94.97%
EY 29.63 22.75 20.58 42.67 54.40 1.00 0.33 1899.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.84 0.50 0.38 0.28 0.36 0.46 67.73%

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