[SRIDGE] YoY TTM Result on 30-Sep-2013 [#4]

Stock
[SRIDGE] SILVER RIDGE HOLDINGS BHD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#4]
Profit Trend
QoQ- 50.0%
YoY- 75.45%
Quarter Report
Latest QR
Upcoming QR
SRIDGE's Result
SRIDGE's Financial Summary
View:
Show?
TTM Result
30/06/18 31/12/15 31/12/14 30/09/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 18,271 33,661 32,051 55,852 41,689 40,174 35,646 -8.52%
PBT 548 -4,889 -312 1,695 -1,832 3,048 4,046 -23.39%
Tax 43 -46 2 -2,850 -1,155 -1,504 -216 -
NP 591 -4,935 -310 -1,155 -2,987 1,544 3,830 -22.05%
-
NP to SH 591 -4,935 -310 -1,155 -2,987 1,544 3,830 -22.05%
-
Tax Rate -7.85% - - 168.14% - 49.34% 5.34% -
Total Cost 17,680 38,596 32,361 57,007 44,676 38,630 31,816 -7.53%
-
Net Worth 9,679 13,325 18,150 0 24,160 17,017 16,069 -6.53%
Dividend
30/06/18 31/12/15 31/12/14 30/09/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/12/15 31/12/14 30/09/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 9,679 13,325 18,150 0 24,160 17,017 16,069 -6.53%
NOSH 121,425 121,000 121,000 100,000 109,821 100,105 100,434 2.56%
Ratio Analysis
30/06/18 31/12/15 31/12/14 30/09/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 3.23% -14.66% -0.97% -2.07% -7.16% 3.84% 10.74% -
ROE 6.11% -37.03% -1.71% 0.00% -12.36% 9.07% 23.83% -
Per Share
30/06/18 31/12/15 31/12/14 30/09/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 15.10 27.79 26.49 55.85 37.96 40.13 35.49 -10.76%
EPS 0.49 -4.07 -0.26 -1.16 -2.72 1.54 3.81 -23.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.11 0.15 0.00 0.22 0.17 0.16 -8.82%
Adjusted Per Share Value based on latest NOSH - 100,000
30/06/18 31/12/15 31/12/14 30/09/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 7.12 13.13 12.50 21.78 16.26 15.67 13.90 -8.53%
EPS 0.23 -1.92 -0.12 -0.45 -1.16 0.60 1.49 -22.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0377 0.052 0.0708 0.00 0.0942 0.0664 0.0627 -6.55%
Price Multiplier on Financial Quarter End Date
30/06/18 31/12/15 31/12/14 30/09/13 31/12/12 31/12/11 31/12/10 CAGR
Date 29/06/18 31/12/15 31/12/14 30/09/13 31/12/12 30/12/11 30/12/10 -
Price 0.16 0.16 0.16 0.25 0.14 0.15 0.09 -
P/RPS 1.06 0.58 0.60 0.45 0.37 0.37 0.25 21.23%
P/EPS 32.76 -3.93 -62.45 -21.65 -5.15 9.73 2.36 42.00%
EY 3.05 -25.46 -1.60 -4.62 -19.43 10.28 42.37 -29.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 1.45 1.07 0.00 0.64 0.88 0.56 18.49%
Price Multiplier on Announcement Date
30/06/18 31/12/15 31/12/14 30/09/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/08/18 29/02/16 - 25/11/13 28/02/13 01/03/12 01/03/11 -
Price 0.23 0.125 0.00 0.215 0.14 0.16 0.06 -
P/RPS 1.52 0.45 0.00 0.38 0.37 0.40 0.17 33.91%
P/EPS 47.09 -3.07 0.00 -18.61 -5.15 10.37 1.57 57.36%
EY 2.12 -32.59 0.00 -5.37 -19.43 9.64 63.56 -36.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.88 1.14 0.00 0.00 0.64 0.94 0.38 30.99%

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