[SRIDGE] QoQ Quarter Result on 30-Sep-2007 [#3]

Announcement Date
30-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 2.67%
YoY- -470.16%
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 14,740 21,355 20,968 16,507 19,249 20,206 30,281 -38.14%
PBT -1,003 -437 1,023 -1,166 -1,198 -362 2,100 -
Tax 0 0 -1,093 0 0 0 -713 -
NP -1,003 -437 -70 -1,166 -1,198 -362 1,387 -
-
NP to SH -1,003 -437 -70 -1,166 -1,198 -362 1,387 -
-
Tax Rate - - 106.84% - - - 33.95% -
Total Cost 15,743 21,792 21,038 17,673 20,447 20,568 28,894 -33.31%
-
Net Worth 18,054 18,293 18,999 18,935 19,966 21,116 20,954 -9.46%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 18,054 18,293 18,999 18,935 19,966 21,116 20,954 -9.46%
NOSH 100,300 101,627 99,999 99,658 99,833 100,555 99,784 0.34%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin -6.80% -2.05% -0.33% -7.06% -6.22% -1.79% 4.58% -
ROE -5.56% -2.39% -0.37% -6.16% -6.00% -1.71% 6.62% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 14.70 21.01 20.97 16.56 19.28 20.09 30.35 -38.35%
EPS -1.00 -0.43 -0.07 -1.17 -1.20 -0.36 1.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.18 0.19 0.19 0.20 0.21 0.21 -9.77%
Adjusted Per Share Value based on latest NOSH - 99,658
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 6.21 9.00 8.83 6.95 8.11 8.51 12.76 -38.15%
EPS -0.42 -0.18 -0.03 -0.49 -0.50 -0.15 0.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.076 0.0771 0.08 0.0798 0.0841 0.089 0.0883 -9.52%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.05 0.09 0.09 0.10 0.14 0.15 0.17 -
P/RPS 0.34 0.43 0.43 0.60 0.73 0.75 0.56 -28.32%
P/EPS -5.00 -20.93 -128.57 -8.55 -11.67 -41.67 12.23 -
EY -20.00 -4.78 -0.78 -11.70 -8.57 -2.40 8.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.50 0.47 0.53 0.70 0.71 0.81 -50.77%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/08/08 30/05/08 29/02/08 30/11/07 30/08/07 31/05/07 28/02/07 -
Price 0.05 0.06 0.07 0.10 0.10 0.13 0.15 -
P/RPS 0.34 0.29 0.33 0.60 0.52 0.65 0.49 -21.64%
P/EPS -5.00 -13.95 -100.00 -8.55 -8.33 -36.11 10.79 -
EY -20.00 -7.17 -1.00 -11.70 -12.00 -2.77 9.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.33 0.37 0.53 0.50 0.62 0.71 -46.25%

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