[SRIDGE] QoQ TTM Result on 30-Sep-2013 [#4]

Stock
[SRIDGE] SILVER RIDGE HOLDINGS BHD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#4]
Profit Trend
QoQ- 50.0%
YoY- 75.45%
Quarter Report
Latest QR
Upcoming QR
SRIDGE's Result
SRIDGE's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 43,208 49,725 56,212 55,852 49,400 45,453 41,689 2.42%
PBT 3,080 3,379 4,361 1,695 -399 -608 -1,832 -
Tax -1,772 -1,827 -2,675 -2,850 -1,911 -1,852 -1,155 33.12%
NP 1,308 1,552 1,686 -1,155 -2,310 -2,460 -2,987 -
-
NP to SH 1,308 1,552 1,686 -1,155 -2,310 -2,460 -2,987 -
-
Tax Rate 57.53% 54.07% 61.34% 168.14% - - - -
Total Cost 41,900 48,173 54,526 57,007 51,710 47,913 44,676 -4.19%
-
Net Worth 17,175 17,470 16,568 0 0 15,729 24,160 -20.39%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 17,175 17,470 16,568 0 0 15,729 24,160 -20.39%
NOSH 114,500 114,500 110,454 100,000 108,571 112,352 109,821 2.82%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 3.03% 3.12% 3.00% -2.07% -4.68% -5.41% -7.16% -
ROE 7.62% 8.88% 10.18% 0.00% 0.00% -15.64% -12.36% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 37.74 42.69 50.89 55.85 45.50 40.46 37.96 -0.38%
EPS 1.14 1.33 1.53 -1.16 -2.13 -2.19 -2.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.15 0.15 0.00 0.00 0.14 0.22 -22.58%
Adjusted Per Share Value based on latest NOSH - 100,000
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 16.85 19.39 21.92 21.78 19.26 17.72 16.26 2.41%
EPS 0.51 0.61 0.66 -0.45 -0.90 -0.96 -1.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.067 0.0681 0.0646 0.00 0.00 0.0613 0.0942 -20.36%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.215 0.20 0.185 0.25 0.19 0.145 0.14 -
P/RPS 0.57 0.47 0.36 0.45 0.42 0.36 0.37 33.49%
P/EPS 18.82 15.01 12.12 -21.65 -8.93 -6.62 -5.15 -
EY 5.31 6.66 8.25 -4.62 -11.20 -15.10 -19.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 1.33 1.23 0.00 0.00 1.04 0.64 71.16%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 21/08/14 26/05/14 28/02/14 25/11/13 29/08/13 28/05/13 28/02/13 -
Price 0.24 0.205 0.20 0.215 0.19 0.175 0.14 -
P/RPS 0.64 0.48 0.39 0.38 0.42 0.43 0.37 44.24%
P/EPS 21.01 15.38 13.10 -18.61 -8.93 -7.99 -5.15 -
EY 4.76 6.50 7.63 -5.37 -11.20 -12.51 -19.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 1.37 1.33 0.00 0.00 1.25 0.64 84.51%

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