[SRIDGE] YoY Annual (Unaudited) Result on 31-Dec-2009 [#4]

Stock
[SRIDGE] SILVER RIDGE HOLDINGS BHD
Announcement Date
01-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
YoY- 124.2%
Quarter Report
Latest QR
Upcoming QR
SRIDGE's Result
SRIDGE's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 41,689 40,174 36,036 113,569 93,224 76,931 81,373 -10.53%
PBT -1,833 3,056 3,815 2,612 -3,956 -1,703 4,171 -
Tax -1,154 -1,504 -1,251 -846 -3,342 -1,093 -1,329 -2.32%
NP -2,987 1,552 2,564 1,766 -7,298 -2,796 2,842 -
-
NP to SH -2,987 1,552 2,564 1,766 -7,298 -2,796 2,842 -
-
Tax Rate - 49.21% 32.79% 32.39% - - 31.86% -
Total Cost 44,676 38,622 33,472 111,803 100,522 79,727 78,531 -8.96%
-
Net Worth 16,515 17,021 16,024 13,967 11,001 18,972 21,014 -3.93%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 16,515 17,021 16,024 13,967 11,001 18,972 21,014 -3.93%
NOSH 110,105 100,129 100,156 99,766 100,014 99,857 100,070 1.60%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -7.16% 3.86% 7.12% 1.56% -7.83% -3.63% 3.49% -
ROE -18.09% 9.12% 16.00% 12.64% -66.34% -14.74% 13.52% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 37.86 40.12 35.98 113.84 93.21 77.04 81.32 -11.95%
EPS -2.72 1.55 2.56 1.77 -7.30 -2.80 2.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.17 0.16 0.14 0.11 0.19 0.21 -5.44%
Adjusted Per Share Value based on latest NOSH - 99,302
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 16.26 15.67 14.05 44.29 36.35 30.00 31.73 -10.53%
EPS -1.16 0.61 1.00 0.69 -2.85 -1.09 1.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0644 0.0664 0.0625 0.0545 0.0429 0.074 0.0819 -3.92%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.14 0.15 0.09 0.07 0.05 0.09 0.17 -
P/RPS 0.37 0.37 0.25 0.06 0.05 0.12 0.21 9.89%
P/EPS -5.16 9.68 3.52 3.95 -0.69 -3.21 5.99 -
EY -19.38 10.33 28.44 25.29 -145.94 -31.11 16.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.88 0.56 0.50 0.45 0.47 0.81 2.32%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 01/03/12 01/03/11 01/03/10 27/02/09 29/02/08 28/02/07 -
Price 0.14 0.16 0.06 0.09 0.03 0.07 0.15 -
P/RPS 0.37 0.40 0.17 0.08 0.03 0.09 0.18 12.74%
P/EPS -5.16 10.32 2.34 5.08 -0.41 -2.50 5.28 -
EY -19.38 9.69 42.67 19.67 -243.23 -40.00 18.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.94 0.38 0.64 0.27 0.37 0.71 4.59%

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