[SRIDGE] YoY Annualized Quarter Result on 30-Sep-2017 [#1]

Announcement Date
23-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#1]
Profit Trend
QoQ- -70.11%
YoY- 23.75%
View:
Show?
Annualized Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 8,584 6,460 13,232 17,464 26,764 42,684 31,520 -18.11%
PBT -1,604 -6,400 -3,704 -2,728 -3,440 -6,988 1,408 -
Tax 0 6,460 -32 -72 0 0 0 -
NP -1,604 60 -3,736 -2,800 -3,440 -6,988 1,408 -
-
NP to SH -1,604 -7,088 -3,736 -2,800 -3,440 -6,988 1,408 -
-
Tax Rate - - - - - - 0.00% -
Total Cost 10,188 6,400 16,968 20,264 30,204 49,672 30,112 -15.34%
-
Net Worth 7,792 2,807 9,703 7,259 12,100 15,729 17,470 -11.66%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 31/03/16 31/03/15 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 7,792 2,807 9,703 7,259 12,100 15,729 17,470 -11.66%
NOSH 154,476 140,353 121,425 121,000 121,000 121,000 116,470 4.43%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin -18.69% 0.93% -28.23% -16.03% -12.85% -16.37% 4.47% -
ROE -20.58% -252.50% -38.50% -38.57% -28.43% -44.42% 8.06% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 5.51 4.60 10.91 14.43 22.12 35.28 27.06 -21.69%
EPS -1.04 -5.88 -3.08 -2.32 -2.84 -5.76 0.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.02 0.08 0.06 0.10 0.13 0.15 -15.53%
Adjusted Per Share Value based on latest NOSH - 121,000
30/09/20 30/09/19 30/09/18 30/09/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 3.86 2.90 5.94 7.85 12.02 19.18 14.16 -18.10%
EPS -0.72 -3.18 -1.68 -1.26 -1.55 -3.14 0.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.035 0.0126 0.0436 0.0326 0.0544 0.0707 0.0785 -11.67%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 31/03/16 31/03/15 31/03/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 31/03/16 31/03/15 31/03/14 -
Price 0.34 0.22 0.26 0.15 0.11 0.18 0.20 -
P/RPS 6.17 4.78 2.38 1.04 0.50 0.51 0.74 38.53%
P/EPS -33.04 -4.36 -8.44 -6.48 -3.87 -3.12 16.54 -
EY -3.03 -22.95 -11.85 -15.43 -25.85 -32.08 6.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.80 11.00 3.25 2.50 1.10 1.38 1.33 28.50%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 31/03/16 31/03/15 31/03/14 CAGR
Date 30/11/20 29/11/19 23/11/18 23/11/17 25/05/16 27/05/15 26/05/14 -
Price 0.505 0.26 0.25 0.14 0.125 0.16 0.205 -
P/RPS 9.17 5.65 2.29 0.97 0.57 0.45 0.76 46.62%
P/EPS -49.07 -5.15 -8.12 -6.05 -4.40 -2.77 16.96 -
EY -2.04 -19.42 -12.32 -16.53 -22.74 -36.10 5.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 10.10 13.00 3.13 2.33 1.25 1.23 1.37 35.93%

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