[SRIDGE] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[SRIDGE] SILVER RIDGE HOLDINGS BHD
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 3760.99%
YoY- 27.61%
Quarter Report
Latest QR
Upcoming QR
SRIDGE's Result
SRIDGE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 42,410 50,884 36,036 36,913 29,128 23,484 113,569 -48.23%
PBT 10,662 11,396 3,815 5,260 1,164 1,136 2,612 156.07%
Tax -3,386 -4,000 -1,251 -1,630 -1,070 -1,060 -846 152.72%
NP 7,276 7,396 2,564 3,629 94 76 1,766 157.66%
-
NP to SH 7,276 7,396 2,564 3,629 94 76 1,766 157.66%
-
Tax Rate 31.76% 35.10% 32.79% 30.99% 91.92% 93.31% 32.39% -
Total Cost 35,134 43,488 33,472 33,284 29,034 23,408 111,803 -53.87%
-
Net Worth 18,989 17,970 16,024 18,013 13,159 12,349 13,967 22.79%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 18,989 17,970 16,024 18,013 13,159 12,349 13,967 22.79%
NOSH 99,945 99,838 100,156 100,073 93,999 95,000 99,766 0.11%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 17.16% 14.54% 7.12% 9.83% 0.32% 0.32% 1.56% -
ROE 38.32% 41.16% 16.00% 20.15% 0.71% 0.62% 12.64% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 42.43 50.97 35.98 36.89 30.99 24.72 113.84 -48.30%
EPS 7.28 7.44 2.56 3.63 0.10 0.08 1.77 157.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.18 0.16 0.18 0.14 0.13 0.14 22.64%
Adjusted Per Share Value based on latest NOSH - 99,965
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 16.54 19.84 14.05 14.39 11.36 9.16 44.29 -48.23%
EPS 2.84 2.88 1.00 1.42 0.04 0.03 0.69 157.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.074 0.0701 0.0625 0.0702 0.0513 0.0482 0.0545 22.68%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.14 0.06 0.09 0.06 0.06 0.08 0.07 -
P/RPS 0.33 0.12 0.25 0.16 0.19 0.32 0.06 212.55%
P/EPS 1.92 0.81 3.52 1.65 60.00 100.00 3.95 -38.26%
EY 52.00 123.47 28.44 60.44 1.67 1.00 25.29 61.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.33 0.56 0.33 0.43 0.62 0.50 29.96%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 29/08/11 01/06/11 01/03/11 29/11/10 30/08/10 31/05/10 01/03/10 -
Price 0.16 0.09 0.06 0.05 0.05 0.06 0.09 -
P/RPS 0.38 0.18 0.17 0.14 0.16 0.24 0.08 183.37%
P/EPS 2.20 1.21 2.34 1.38 50.00 75.00 5.08 -42.84%
EY 45.50 82.31 42.67 72.53 2.00 1.33 19.67 75.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.50 0.38 0.28 0.36 0.46 0.64 19.93%

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