[SRIDGE] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[SRIDGE] SILVER RIDGE HOLDINGS BHD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 107.67%
YoY- 228.15%
Quarter Report
Latest QR
Upcoming QR
SRIDGE's Result
SRIDGE's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 113,569 96,706 70,606 30,760 93,224 64,735 36,095 114.27%
PBT 2,612 4,113 2,315 1,130 -3,956 1,110 -1,440 -
Tax -846 -1,980 -1,230 -570 -3,342 0 0 -
NP 1,766 2,133 1,085 560 -7,298 1,110 -1,440 -
-
NP to SH 1,766 2,133 1,085 560 -7,298 1,110 -1,440 -
-
Tax Rate 32.39% 48.14% 53.13% 50.44% - 0.00% - -
Total Cost 111,803 94,573 69,521 30,200 100,522 63,625 37,535 106.60%
-
Net Worth 13,967 13,018 12,055 11,999 11,001 19,999 17,999 -15.51%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 13,967 13,018 12,055 11,999 11,001 19,999 17,999 -15.51%
NOSH 99,766 100,140 100,462 99,999 100,014 99,999 99,999 -0.15%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 1.56% 2.21% 1.54% 1.82% -7.83% 1.71% -3.99% -
ROE 12.64% 16.38% 9.00% 4.67% -66.34% 5.55% -8.00% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 113.84 96.57 70.28 30.76 93.21 64.74 36.10 114.59%
EPS 1.77 2.13 1.08 0.56 -7.30 1.11 -1.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.13 0.12 0.12 0.11 0.20 0.18 -15.38%
Adjusted Per Share Value based on latest NOSH - 99,999
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 44.94 38.27 27.94 12.17 36.89 25.62 14.28 114.30%
EPS 0.70 0.84 0.43 0.22 -2.89 0.44 -0.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0553 0.0515 0.0477 0.0475 0.0435 0.0791 0.0712 -15.46%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.07 0.08 0.10 0.03 0.05 0.03 0.05 -
P/RPS 0.06 0.08 0.14 0.10 0.05 0.05 0.14 -43.06%
P/EPS 3.95 3.76 9.26 5.36 -0.69 2.70 -3.47 -
EY 25.29 26.63 10.80 18.67 -145.94 37.00 -28.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.62 0.83 0.25 0.45 0.15 0.28 47.03%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 01/03/10 25/11/09 28/08/09 29/05/09 27/02/09 27/11/08 29/08/08 -
Price 0.09 0.07 0.09 0.05 0.03 0.05 0.05 -
P/RPS 0.08 0.07 0.13 0.16 0.03 0.08 0.14 -31.06%
P/EPS 5.08 3.29 8.33 8.93 -0.41 4.50 -3.47 -
EY 19.67 30.43 12.00 11.20 -243.23 22.20 -28.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.54 0.75 0.42 0.27 0.25 0.28 73.25%

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