[SRIDGE] QoQ Annualized Quarter 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- 660.81%
YoY- 166.81%
Quarter Report
Latest QR
Upcoming QR
SRIDGE's Result
SRIDGE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 28,948 31,520 42,562 42,562 39,116 25,788 41,689 -21.63%
PBT 824 1,408 1,741 1,741 546 -344 -1,833 -
Tax -460 0 -1,178 -1,178 -472 -420 -1,154 -45.92%
NP 364 1,408 563 563 74 -764 -2,987 -
-
NP to SH 364 1,408 563 563 74 -764 -2,987 -
-
Tax Rate 55.83% 0.00% 67.66% 67.66% 86.45% - - -
Total Cost 28,584 30,112 41,999 41,999 39,042 26,552 44,676 -25.81%
-
Net Worth 17,175 17,470 16,558 0 18,500 15,729 16,515 2.65%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 17,175 17,470 16,558 0 18,500 15,729 16,515 2.65%
NOSH 114,500 116,470 110,392 109,999 123,333 112,352 110,105 2.65%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 1.26% 4.47% 1.32% 1.32% 0.19% -2.96% -7.16% -
ROE 2.12% 8.06% 3.40% 0.00% 0.40% -4.86% -18.09% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 25.28 27.06 38.56 38.69 31.72 22.95 37.86 -23.66%
EPS 0.34 0.68 0.51 0.51 0.06 -0.68 -2.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.15 0.15 0.00 0.15 0.14 0.15 0.00%
Adjusted Per Share Value based on latest NOSH - 100,000
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 11.29 12.29 16.60 16.60 15.25 10.06 16.26 -21.64%
EPS 0.14 0.55 0.22 0.22 0.03 -0.30 -1.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.067 0.0681 0.0646 0.00 0.0721 0.0613 0.0644 2.68%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.215 0.20 0.185 0.25 0.19 0.145 0.14 -
P/RPS 0.85 0.74 0.48 0.65 0.60 0.63 0.37 74.37%
P/EPS 67.63 16.54 36.27 48.85 316.67 -21.32 -5.16 -
EY 1.48 6.04 2.76 2.05 0.32 -4.69 -19.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 1.33 1.23 0.00 1.27 1.04 0.93 33.32%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 21/08/14 26/05/14 28/02/14 25/11/13 29/08/13 28/05/13 28/02/13 -
Price 0.24 0.205 0.20 0.215 0.19 0.175 0.14 -
P/RPS 0.95 0.76 0.52 0.56 0.60 0.76 0.37 87.82%
P/EPS 75.49 16.96 39.22 42.01 316.67 -25.74 -5.16 -
EY 1.32 5.90 2.55 2.38 0.32 -3.89 -19.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 1.37 1.33 0.00 1.27 1.25 0.93 43.72%

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