[SRIDGE] QoQ TTM Result on 30-Jun-2014 [#2]

Stock
[SRIDGE] SILVER RIDGE HOLDINGS BHD
Announcement Date
21-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -15.72%
YoY- 156.62%
Quarter Report
Latest QR
Upcoming QR
SRIDGE's Result
SRIDGE's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 34,842 32,051 35,802 43,208 49,725 56,212 55,852 -27.01%
PBT -2,411 -312 1,050 3,080 3,379 4,361 1,695 -
Tax 2 2 -773 -1,772 -1,827 -2,675 -2,850 -
NP -2,409 -310 277 1,308 1,552 1,686 -1,155 63.31%
-
NP to SH -2,409 -310 277 1,308 1,552 1,686 -1,155 63.31%
-
Tax Rate - - 73.62% 57.53% 54.07% 61.34% 168.14% -
Total Cost 37,251 32,361 35,525 41,900 48,173 54,526 57,007 -24.71%
-
Net Worth 15,729 18,150 18,150 17,175 17,470 16,568 0 -
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 15,729 18,150 18,150 17,175 17,470 16,568 0 -
NOSH 121,000 121,000 114,500 114,500 114,500 110,454 100,000 13.56%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin -6.91% -0.97% 0.77% 3.03% 3.12% 3.00% -2.07% -
ROE -15.31% -1.71% 1.53% 7.62% 8.88% 10.18% 0.00% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 28.80 26.49 29.59 37.74 42.69 50.89 55.85 -35.72%
EPS -1.99 -0.26 0.23 1.14 1.33 1.53 -1.16 43.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.15 0.15 0.15 0.15 0.15 0.00 -
Adjusted Per Share Value based on latest NOSH - 114,500
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 13.59 12.50 13.96 16.85 19.39 21.92 21.78 -27.00%
EPS -0.94 -0.12 0.11 0.51 0.61 0.66 -0.45 63.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0613 0.0708 0.0708 0.067 0.0681 0.0646 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.18 0.16 0.22 0.215 0.20 0.185 0.25 -
P/RPS 0.63 0.60 0.74 0.57 0.47 0.36 0.45 25.17%
P/EPS -9.04 -62.45 96.10 18.82 15.01 12.12 -21.65 -44.16%
EY -11.06 -1.60 1.04 5.31 6.66 8.25 -4.62 79.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.07 1.47 1.43 1.33 1.23 0.00 -
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date - - 27/02/15 21/08/14 26/05/14 28/02/14 25/11/13 -
Price 0.00 0.00 0.18 0.24 0.205 0.20 0.215 -
P/RPS 0.00 0.00 0.61 0.64 0.48 0.39 0.38 -
P/EPS 0.00 0.00 78.63 21.01 15.38 13.10 -18.61 -
EY 0.00 0.00 1.27 4.76 6.50 7.63 -5.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 1.20 1.60 1.37 1.33 0.00 -

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