[SRIDGE] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[SRIDGE] SILVER RIDGE HOLDINGS BHD
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -102.64%
YoY- -102.22%
Quarter Report
Latest QR
Upcoming QR
SRIDGE's Result
SRIDGE's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 41,689 27,682 19,767 10,603 40,174 29,352 21,205 56.61%
PBT -1,833 -500 260 110 3,056 8,090 5,331 -
Tax -1,154 -132 -223 -151 -1,504 -2,465 -1,693 -22.45%
NP -2,987 -632 37 -41 1,552 5,625 3,638 -
-
NP to SH -2,987 -632 37 -41 1,552 5,625 3,638 -
-
Tax Rate - - 85.77% 137.27% 49.21% 30.47% 31.76% -
Total Cost 44,676 28,314 19,730 10,644 38,622 23,727 17,567 85.79%
-
Net Worth 16,515 27,241 22,200 18,450 17,021 18,983 18,989 -8.84%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 16,515 27,241 22,200 18,450 17,021 18,983 18,989 -8.84%
NOSH 110,105 108,965 123,333 102,500 100,129 99,911 99,945 6.63%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -7.16% -2.28% 0.19% -0.39% 3.86% 19.16% 17.16% -
ROE -18.09% -2.32% 0.17% -0.22% 9.12% 29.63% 19.16% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 37.86 25.40 16.03 10.34 40.12 29.38 21.22 46.84%
EPS -2.72 -0.58 0.03 -0.04 1.55 5.63 3.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.25 0.18 0.18 0.17 0.19 0.19 -14.51%
Adjusted Per Share Value based on latest NOSH - 102,500
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 16.26 10.79 7.71 4.13 15.67 11.45 8.27 56.62%
EPS -1.16 -0.25 0.01 -0.02 0.61 2.19 1.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0644 0.1062 0.0866 0.0719 0.0664 0.074 0.074 -8.80%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.14 0.12 0.12 0.16 0.15 0.12 0.14 -
P/RPS 0.37 0.47 0.75 1.55 0.37 0.41 0.66 -31.89%
P/EPS -5.16 -20.69 400.00 -400.00 9.68 2.13 3.85 -
EY -19.38 -4.83 0.25 -0.25 10.33 46.92 26.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.48 0.67 0.89 0.88 0.63 0.74 16.37%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 26/11/12 30/08/12 28/05/12 01/03/12 29/11/11 29/08/11 -
Price 0.14 0.11 0.12 0.13 0.16 0.19 0.16 -
P/RPS 0.37 0.43 0.75 1.26 0.40 0.65 0.75 -37.43%
P/EPS -5.16 -18.97 400.00 -325.00 10.32 3.37 4.40 -
EY -19.38 -5.27 0.25 -0.31 9.69 29.63 22.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.44 0.67 0.72 0.94 1.00 0.84 6.98%

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