[SRIDGE] QoQ Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[SRIDGE] SILVER RIDGE HOLDINGS BHD
Announcement Date
01-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -79.31%
YoY- -39.47%
Quarter Report
Latest QR
Upcoming QR
SRIDGE's Result
SRIDGE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 36,909 39,534 42,412 40,174 39,136 42,410 50,884 -19.22%
PBT -666 520 440 3,056 10,786 10,662 11,396 -
Tax -176 -446 -604 -1,504 -3,286 -3,386 -4,000 -87.46%
NP -842 74 -164 1,552 7,500 7,276 7,396 -
-
NP to SH -842 74 -164 1,552 7,500 7,276 7,396 -
-
Tax Rate - 85.77% 137.27% 49.21% 30.47% 31.76% 35.10% -
Total Cost 37,751 39,460 42,576 38,622 31,636 35,134 43,488 -8.97%
-
Net Worth 27,241 22,200 18,450 17,021 18,983 18,989 17,970 31.86%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 27,241 22,200 18,450 17,021 18,983 18,989 17,970 31.86%
NOSH 108,965 123,333 102,500 100,129 99,911 99,945 99,838 5.98%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -2.28% 0.19% -0.39% 3.86% 19.16% 17.16% 14.54% -
ROE -3.09% 0.33% -0.89% 9.12% 39.51% 38.32% 41.16% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 33.87 32.05 41.38 40.12 39.17 42.43 50.97 -23.79%
EPS -0.77 0.06 -0.16 1.55 7.51 7.28 7.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.25 0.18 0.18 0.17 0.19 0.19 0.18 24.40%
Adjusted Per Share Value based on latest NOSH - 100,105
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 14.39 15.42 16.54 15.67 15.26 16.54 19.84 -19.22%
EPS -0.33 0.03 -0.06 0.61 2.92 2.84 2.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1062 0.0866 0.0719 0.0664 0.074 0.074 0.0701 31.80%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.12 0.12 0.16 0.15 0.12 0.14 0.06 -
P/RPS 0.35 0.37 0.39 0.37 0.31 0.33 0.12 103.74%
P/EPS -15.52 200.00 -100.00 9.68 1.60 1.92 0.81 -
EY -6.44 0.50 -1.00 10.33 62.56 52.00 123.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.67 0.89 0.88 0.63 0.74 0.33 28.28%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 26/11/12 30/08/12 28/05/12 01/03/12 29/11/11 29/08/11 01/06/11 -
Price 0.11 0.12 0.13 0.16 0.19 0.16 0.09 -
P/RPS 0.32 0.37 0.31 0.40 0.49 0.38 0.18 46.59%
P/EPS -14.22 200.00 -81.25 10.32 2.53 2.20 1.21 -
EY -7.03 0.50 -1.23 9.69 39.51 45.50 82.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.67 0.72 0.94 1.00 0.84 0.50 -8.14%

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