[SRIDGE] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[SRIDGE] SILVER RIDGE HOLDINGS BHD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 17.64%
YoY- -610.98%
Quarter Report
Latest QR
Upcoming QR
SRIDGE's Result
SRIDGE's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 56,212 55,852 49,400 45,453 41,689 38,504 38,736 28.08%
PBT 4,361 1,695 -399 -608 -1,832 -5,534 -2,016 -
Tax -2,675 -2,850 -1,911 -1,852 -1,155 829 -34 1721.55%
NP 1,686 -1,155 -2,310 -2,460 -2,987 -4,705 -2,050 -
-
NP to SH 1,686 -1,155 -2,310 -2,460 -2,987 -4,705 -2,050 -
-
Tax Rate 61.34% 168.14% - - - - - -
Total Cost 54,526 57,007 51,710 47,913 44,676 43,209 40,786 21.29%
-
Net Worth 16,568 0 0 15,729 24,160 27,418 20,057 -11.93%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 16,568 0 0 15,729 24,160 27,418 20,057 -11.93%
NOSH 110,454 100,000 108,571 112,352 109,821 109,672 111,428 -0.58%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 3.00% -2.07% -4.68% -5.41% -7.16% -12.22% -5.29% -
ROE 10.18% 0.00% 0.00% -15.64% -12.36% -17.16% -10.22% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 50.89 55.85 45.50 40.46 37.96 35.11 34.76 28.84%
EPS 1.53 -1.16 -2.13 -2.19 -2.72 -4.29 -1.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.00 0.00 0.14 0.22 0.25 0.18 -11.41%
Adjusted Per Share Value based on latest NOSH - 112,352
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 25.25 25.09 22.19 20.42 18.73 17.30 17.40 28.08%
EPS 0.76 -0.52 -1.04 -1.11 -1.34 -2.11 -0.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0744 0.00 0.00 0.0707 0.1085 0.1232 0.0901 -11.95%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.185 0.25 0.19 0.145 0.14 0.12 0.12 -
P/RPS 0.36 0.45 0.42 0.36 0.37 0.34 0.35 1.89%
P/EPS 12.12 -21.65 -8.93 -6.62 -5.15 -2.80 -6.52 -
EY 8.25 -4.62 -11.20 -15.10 -19.43 -35.75 -15.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 0.00 0.00 1.04 0.64 0.48 0.67 49.76%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 25/11/13 29/08/13 28/05/13 28/02/13 26/11/12 30/08/12 -
Price 0.20 0.215 0.19 0.175 0.14 0.11 0.12 -
P/RPS 0.39 0.38 0.42 0.43 0.37 0.31 0.35 7.45%
P/EPS 13.10 -18.61 -8.93 -7.99 -5.15 -2.56 -6.52 -
EY 7.63 -5.37 -11.20 -12.51 -19.43 -39.00 -15.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 0.00 0.00 1.25 0.64 0.44 0.67 57.75%

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