[SRIDGE] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[SRIDGE] SILVER RIDGE HOLDINGS BHD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 145.12%
YoY- -98.98%
Quarter Report
Latest QR
Upcoming QR
SRIDGE's Result
SRIDGE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 25,788 41,689 36,909 39,534 42,412 40,174 39,136 -24.25%
PBT -344 -1,833 -666 520 440 3,056 10,786 -
Tax -420 -1,154 -176 -446 -604 -1,504 -3,286 -74.59%
NP -764 -2,987 -842 74 -164 1,552 7,500 -
-
NP to SH -764 -2,987 -842 74 -164 1,552 7,500 -
-
Tax Rate - - - 85.77% 137.27% 49.21% 30.47% -
Total Cost 26,552 44,676 37,751 39,460 42,576 38,622 31,636 -11.01%
-
Net Worth 15,729 16,515 27,241 22,200 18,450 17,021 18,983 -11.77%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 15,729 16,515 27,241 22,200 18,450 17,021 18,983 -11.77%
NOSH 112,352 110,105 108,965 123,333 102,500 100,129 99,911 8.13%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -2.96% -7.16% -2.28% 0.19% -0.39% 3.86% 19.16% -
ROE -4.86% -18.09% -3.09% 0.33% -0.89% 9.12% 39.51% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 22.95 37.86 33.87 32.05 41.38 40.12 39.17 -29.95%
EPS -0.68 -2.72 -0.77 0.06 -0.16 1.55 7.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.15 0.25 0.18 0.18 0.17 0.19 -18.40%
Adjusted Per Share Value based on latest NOSH - 111,428
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 10.21 16.50 14.61 15.65 16.78 15.90 15.49 -24.24%
EPS -0.30 -1.18 -0.33 0.03 -0.06 0.61 2.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0622 0.0654 0.1078 0.0879 0.073 0.0674 0.0751 -11.79%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.145 0.14 0.12 0.12 0.16 0.15 0.12 -
P/RPS 0.63 0.37 0.35 0.37 0.39 0.37 0.31 60.37%
P/EPS -21.32 -5.16 -15.52 200.00 -100.00 9.68 1.60 -
EY -4.69 -19.38 -6.44 0.50 -1.00 10.33 62.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.93 0.48 0.67 0.89 0.88 0.63 39.63%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 28/05/13 28/02/13 26/11/12 30/08/12 28/05/12 01/03/12 29/11/11 -
Price 0.175 0.14 0.11 0.12 0.13 0.16 0.19 -
P/RPS 0.76 0.37 0.32 0.37 0.31 0.40 0.49 33.95%
P/EPS -25.74 -5.16 -14.22 200.00 -81.25 10.32 2.53 -
EY -3.89 -19.38 -7.03 0.50 -1.23 9.69 39.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 0.93 0.44 0.67 0.72 0.94 1.00 16.02%

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