[SRIDGE] QoQ Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[SRIDGE] SILVER RIDGE HOLDINGS BHD
Announcement Date
25-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 82.57%
YoY- 50.77%
Quarter Report
Latest QR
Upcoming QR
SRIDGE's Result
SRIDGE's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 27,533 20,479 12,260 6,691 33,661 26,471 18,362 30.84%
PBT -3,360 -2,671 -1,964 -860 -4,888 -1,009 -1,426 76.61%
Tax -84 -83 0 0 -46 0 0 -
NP -3,444 -2,754 -1,964 -860 -4,934 -1,009 -1,426 79.52%
-
NP to SH -3,444 -2,754 -1,964 -860 -4,934 -1,009 -1,426 79.52%
-
Tax Rate - - - - - - - -
Total Cost 30,977 23,233 14,224 7,551 38,595 27,480 19,788 34.63%
-
Net Worth 9,679 9,679 10,890 12,100 13,309 16,940 16,940 -31.02%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 9,679 9,679 10,890 12,100 13,309 16,940 16,940 -31.02%
NOSH 121,000 121,000 121,000 121,000 121,000 121,000 121,000 0.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin -12.51% -13.45% -16.02% -12.85% -14.66% -3.81% -7.77% -
ROE -35.58% -28.45% -18.03% -7.11% -37.07% -5.96% -8.42% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 22.75 16.92 10.13 5.53 27.82 21.88 15.18 30.79%
EPS -2.85 -2.28 -1.62 -0.71 -4.08 -0.83 -1.18 79.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.08 0.09 0.10 0.11 0.14 0.14 -31.02%
Adjusted Per Share Value based on latest NOSH - 121,000
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 10.74 7.99 4.78 2.61 13.13 10.32 7.16 30.87%
EPS -1.34 -1.07 -0.77 -0.34 -1.92 -0.39 -0.56 78.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0377 0.0377 0.0425 0.0472 0.0519 0.0661 0.0661 -31.10%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.115 0.09 0.105 0.11 0.16 0.12 0.15 -
P/RPS 0.51 0.53 1.04 1.99 0.58 0.55 0.99 -35.60%
P/EPS -4.04 -3.95 -6.47 -15.48 -3.92 -14.39 -12.73 -53.31%
EY -24.75 -25.29 -15.46 -6.46 -25.49 -6.95 -7.86 114.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.13 1.17 1.10 1.45 0.86 1.07 21.78%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 27/02/17 25/11/16 26/08/16 25/05/16 29/02/16 26/11/15 27/08/15 -
Price 0.19 0.10 0.11 0.125 0.125 0.14 0.10 -
P/RPS 0.83 0.59 1.09 2.26 0.45 0.64 0.66 16.42%
P/EPS -6.68 -4.39 -6.78 -17.59 -3.07 -16.79 -8.49 -14.71%
EY -14.98 -22.76 -14.76 -5.69 -32.62 -5.96 -11.79 17.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.38 1.25 1.22 1.25 1.14 1.00 0.71 123.16%

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