[SRIDGE] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[SRIDGE] SILVER RIDGE HOLDINGS BHD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 14.51%
YoY- -106.32%
Quarter Report
Latest QR
Upcoming QR
SRIDGE's Result
SRIDGE's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 113,748 125,420 127,960 102,854 93,449 85,703 73,570 33.60%
PBT 2,790 -387 365 -1,823 -3,390 2,133 -1,583 -
Tax -846 -5,461 -4,711 -4,051 -3,481 -1,069 -1,069 -14.40%
NP 1,944 -5,848 -4,346 -5,874 -6,871 1,064 -2,652 -
-
NP to SH 1,944 -5,848 -4,346 -5,874 -6,871 1,064 -2,652 -
-
Tax Rate 30.32% - 1,290.68% - - 50.12% - -
Total Cost 111,804 131,268 132,306 108,728 100,320 84,639 76,222 29.00%
-
Net Worth 12,909 13,099 12,115 11,999 14,001 20,000 18,054 -19.98%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 12,909 13,099 12,115 11,999 14,001 20,000 18,054 -19.98%
NOSH 99,302 100,769 100,961 99,999 100,012 100,000 100,300 -0.66%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 1.71% -4.66% -3.40% -5.71% -7.35% 1.24% -3.60% -
ROE 15.06% -44.64% -35.87% -48.95% -49.07% 5.32% -14.69% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 114.55 124.46 126.74 102.85 93.44 85.70 73.35 34.49%
EPS 1.96 -5.80 -4.30 -5.87 -6.87 1.06 -2.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.13 0.12 0.12 0.14 0.20 0.18 -19.45%
Adjusted Per Share Value based on latest NOSH - 99,999
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 47.91 52.83 53.90 43.33 39.36 36.10 30.99 33.59%
EPS 0.82 -2.46 -1.83 -2.47 -2.89 0.45 -1.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0544 0.0552 0.051 0.0505 0.059 0.0842 0.076 -19.93%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.07 0.08 0.10 0.03 0.05 0.03 0.05 -
P/RPS 0.06 0.06 0.08 0.03 0.05 0.04 0.07 -9.74%
P/EPS 3.58 -1.38 -2.32 -0.51 -0.73 2.82 -1.89 -
EY 27.97 -72.54 -43.05 -195.80 -137.40 35.47 -52.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.62 0.83 0.25 0.36 0.15 0.28 54.75%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 01/03/10 25/11/09 28/08/09 29/05/09 27/02/09 27/11/08 29/08/08 -
Price 0.09 0.07 0.09 0.05 0.03 0.05 0.05 -
P/RPS 0.08 0.06 0.07 0.05 0.03 0.06 0.07 9.28%
P/EPS 4.60 -1.21 -2.09 -0.85 -0.44 4.70 -1.89 -
EY 21.75 -82.91 -47.83 -117.48 -229.00 21.28 -52.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.54 0.75 0.42 0.21 0.25 0.28 82.14%

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