[SRIDGE] QoQ Quarter Result on 31-Dec-2007 [#4]

Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 94.0%
YoY- -105.05%
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 28,640 14,740 21,355 20,968 16,507 19,249 20,206 26.10%
PBT 2,550 -1,003 -437 1,023 -1,166 -1,198 -362 -
Tax 0 0 0 -1,093 0 0 0 -
NP 2,550 -1,003 -437 -70 -1,166 -1,198 -362 -
-
NP to SH 2,550 -1,003 -437 -70 -1,166 -1,198 -362 -
-
Tax Rate 0.00% - - 106.84% - - - -
Total Cost 26,090 15,743 21,792 21,038 17,673 20,447 20,568 17.12%
-
Net Worth 20,000 18,054 18,293 18,999 18,935 19,966 21,116 -3.54%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 20,000 18,054 18,293 18,999 18,935 19,966 21,116 -3.54%
NOSH 100,000 100,300 101,627 99,999 99,658 99,833 100,555 -0.36%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 8.90% -6.80% -2.05% -0.33% -7.06% -6.22% -1.79% -
ROE 12.75% -5.56% -2.39% -0.37% -6.16% -6.00% -1.71% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 28.64 14.70 21.01 20.97 16.56 19.28 20.09 26.58%
EPS 2.55 -1.00 -0.43 -0.07 -1.17 -1.20 -0.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.18 0.18 0.19 0.19 0.20 0.21 -3.19%
Adjusted Per Share Value based on latest NOSH - 99,999
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 12.06 6.21 9.00 8.83 6.95 8.11 8.51 26.08%
EPS 1.07 -0.42 -0.18 -0.03 -0.49 -0.50 -0.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0842 0.076 0.0771 0.08 0.0798 0.0841 0.089 -3.61%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.03 0.05 0.09 0.09 0.10 0.14 0.15 -
P/RPS 0.10 0.34 0.43 0.43 0.60 0.73 0.75 -73.80%
P/EPS 1.18 -5.00 -20.93 -128.57 -8.55 -11.67 -41.67 -
EY 85.00 -20.00 -4.78 -0.78 -11.70 -8.57 -2.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.28 0.50 0.47 0.53 0.70 0.71 -64.42%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 27/11/08 29/08/08 30/05/08 29/02/08 30/11/07 30/08/07 31/05/07 -
Price 0.05 0.05 0.06 0.07 0.10 0.10 0.13 -
P/RPS 0.17 0.34 0.29 0.33 0.60 0.52 0.65 -59.00%
P/EPS 1.96 -5.00 -13.95 -100.00 -8.55 -8.33 -36.11 -
EY 51.00 -20.00 -7.17 -1.00 -11.70 -12.00 -2.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.28 0.33 0.37 0.53 0.50 0.62 -45.32%

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