[SRIDGE] YoY Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[SRIDGE] SILVER RIDGE HOLDINGS BHD
Announcement Date
01-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -79.31%
YoY- -39.47%
Quarter Report
Latest QR
Upcoming QR
SRIDGE's Result
SRIDGE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 42,562 42,562 41,689 40,174 36,036 113,569 93,224 -14.50%
PBT 1,741 1,741 -1,833 3,056 3,815 2,612 -3,956 -
Tax -1,178 -1,178 -1,154 -1,504 -1,251 -846 -3,342 -18.81%
NP 563 563 -2,987 1,552 2,564 1,766 -7,298 -
-
NP to SH 563 563 -2,987 1,552 2,564 1,766 -7,298 -
-
Tax Rate 67.66% 67.66% - 49.21% 32.79% 32.39% - -
Total Cost 41,999 41,999 44,676 38,622 33,472 111,803 100,522 -16.00%
-
Net Worth 16,558 0 16,515 17,021 16,024 13,967 11,001 8.51%
Dividend
31/12/13 30/09/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 16,558 0 16,515 17,021 16,024 13,967 11,001 8.51%
NOSH 110,392 109,999 110,105 100,129 100,156 99,766 100,014 1.99%
Ratio Analysis
31/12/13 30/09/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 1.32% 1.32% -7.16% 3.86% 7.12% 1.56% -7.83% -
ROE 3.40% 0.00% -18.09% 9.12% 16.00% 12.64% -66.34% -
Per Share
31/12/13 30/09/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 38.56 38.69 37.86 40.12 35.98 113.84 93.21 -16.17%
EPS 0.51 0.51 -2.72 1.55 2.56 1.77 -7.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.00 0.15 0.17 0.16 0.14 0.11 6.39%
Adjusted Per Share Value based on latest NOSH - 100,105
31/12/13 30/09/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 16.60 16.60 16.26 15.67 14.05 44.29 36.35 -14.50%
EPS 0.22 0.22 -1.16 0.61 1.00 0.69 -2.85 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0646 0.00 0.0644 0.0664 0.0625 0.0545 0.0429 8.52%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/13 30/09/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.185 0.25 0.14 0.15 0.09 0.07 0.05 -
P/RPS 0.48 0.65 0.37 0.37 0.25 0.06 0.05 57.16%
P/EPS 36.27 48.85 -5.16 9.68 3.52 3.95 -0.69 -
EY 2.76 2.05 -19.38 10.33 28.44 25.29 -145.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 0.00 0.93 0.88 0.56 0.50 0.45 22.26%
Price Multiplier on Announcement Date
31/12/13 30/09/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 28/02/14 25/11/13 28/02/13 01/03/12 01/03/11 01/03/10 27/02/09 -
Price 0.20 0.215 0.14 0.16 0.06 0.09 0.03 -
P/RPS 0.52 0.56 0.37 0.40 0.17 0.08 0.03 76.86%
P/EPS 39.22 42.01 -5.16 10.32 2.34 5.08 -0.41 -
EY 2.55 2.38 -19.38 9.69 42.67 19.67 -243.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 0.00 0.93 0.94 0.38 0.64 0.27 37.53%

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