[SRIDGE] YoY TTM Result on 31-Mar-2015 [#1]

Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -677.1%
YoY- -255.22%
View:
Show?
TTM Result
30/09/18 30/09/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 17,491 20,152 29,681 34,842 49,725 45,453 38,056 -11.26%
PBT 899 -2,735 -4,002 -2,411 3,379 -608 309 17.84%
Tax 35 -138 -46 2 -1,827 -1,852 -655 -
NP 934 -2,873 -4,048 -2,409 1,552 -2,460 -346 -
-
NP to SH 934 -2,873 -4,048 -2,409 1,552 -2,460 -346 -
-
Tax Rate -3.89% - - - 54.07% - 211.97% -
Total Cost 16,557 23,025 33,729 37,251 48,173 47,913 38,402 -12.13%
-
Net Worth 9,703 7,259 12,112 15,729 17,470 15,729 18,450 -9.40%
Dividend
30/09/18 30/09/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 9,703 7,259 12,112 15,729 17,470 15,729 18,450 -9.40%
NOSH 121,425 121,000 121,000 121,000 114,500 112,352 102,500 2.63%
Ratio Analysis
30/09/18 30/09/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 5.34% -14.26% -13.64% -6.91% 3.12% -5.41% -0.91% -
ROE 9.63% -39.57% -33.42% -15.31% 8.88% -15.64% -1.88% -
Per Share
30/09/18 30/09/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 14.42 16.65 24.50 28.80 42.69 40.46 37.13 -13.53%
EPS 0.77 -2.37 -3.34 -1.99 1.33 -2.19 -0.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.06 0.10 0.13 0.15 0.14 0.18 -11.72%
Adjusted Per Share Value based on latest NOSH - 121,000
30/09/18 30/09/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 6.82 7.86 11.57 13.59 19.39 17.72 14.84 -11.26%
EPS 0.36 -1.12 -1.58 -0.94 0.61 -0.96 -0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0378 0.0283 0.0472 0.0613 0.0681 0.0613 0.0719 -9.41%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 28/09/18 29/09/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.26 0.15 0.11 0.18 0.20 0.145 0.16 -
P/RPS 1.80 0.90 0.45 0.63 0.47 0.36 0.43 24.62%
P/EPS 33.77 -6.32 -3.29 -9.04 15.01 -6.62 -47.40 -
EY 2.96 -15.83 -30.38 -11.06 6.66 -15.10 -2.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.25 2.50 1.10 1.38 1.33 1.04 0.89 22.03%
Price Multiplier on Announcement Date
30/09/18 30/09/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 23/11/18 23/11/17 25/05/16 - 26/05/14 28/05/13 28/05/12 -
Price 0.25 0.14 0.125 0.00 0.205 0.175 0.13 -
P/RPS 1.73 0.84 0.51 0.00 0.48 0.43 0.35 27.84%
P/EPS 32.47 -5.90 -3.74 0.00 15.38 -7.99 -38.51 -
EY 3.08 -16.96 -26.74 0.00 6.50 -12.51 -2.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.13 2.33 1.25 0.00 1.37 1.25 0.72 25.35%

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