[SRIDGE] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[SRIDGE] SILVER RIDGE HOLDINGS BHD
Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -98.92%
YoY- -96.61%
Quarter Report
Latest QR
Upcoming QR
SRIDGE's Result
SRIDGE's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 36,036 27,685 14,564 5,871 113,569 96,706 70,606 -36.05%
PBT 3,815 3,945 582 284 2,612 4,113 2,315 39.39%
Tax -1,251 -1,223 -535 -265 -846 -1,980 -1,230 1.13%
NP 2,564 2,722 47 19 1,766 2,133 1,085 77.13%
-
NP to SH 2,564 2,722 47 19 1,766 2,133 1,085 77.13%
-
Tax Rate 32.79% 31.00% 91.92% 93.31% 32.39% 48.14% 53.13% -
Total Cost 33,472 24,963 14,517 5,852 111,803 94,573 69,521 -38.48%
-
Net Worth 16,024 18,013 13,159 12,349 13,967 13,018 12,055 20.83%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 16,024 18,013 13,159 12,349 13,967 13,018 12,055 20.83%
NOSH 100,156 100,073 93,999 95,000 99,766 100,140 100,462 -0.20%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 7.12% 9.83% 0.32% 0.32% 1.56% 2.21% 1.54% -
ROE 16.00% 15.11% 0.36% 0.15% 12.64% 16.38% 9.00% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 35.98 27.66 15.49 6.18 113.84 96.57 70.28 -35.92%
EPS 2.56 2.72 0.05 0.02 1.77 2.13 1.08 77.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.18 0.14 0.13 0.14 0.13 0.12 21.07%
Adjusted Per Share Value based on latest NOSH - 95,000
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 14.05 10.80 5.68 2.29 44.29 37.71 27.53 -36.05%
EPS 1.00 1.06 0.02 0.01 0.69 0.83 0.42 78.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0625 0.0702 0.0513 0.0482 0.0545 0.0508 0.047 20.86%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.09 0.06 0.06 0.08 0.07 0.08 0.10 -
P/RPS 0.25 0.22 0.39 1.29 0.06 0.08 0.14 47.03%
P/EPS 3.52 2.21 120.00 400.00 3.95 3.76 9.26 -47.43%
EY 28.44 45.33 0.83 0.25 25.29 26.63 10.80 90.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.33 0.43 0.62 0.50 0.62 0.83 -23.01%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 01/03/11 29/11/10 30/08/10 31/05/10 01/03/10 25/11/09 28/08/09 -
Price 0.06 0.05 0.05 0.06 0.09 0.07 0.09 -
P/RPS 0.17 0.18 0.32 0.97 0.08 0.07 0.13 19.52%
P/EPS 2.34 1.84 100.00 300.00 5.08 3.29 8.33 -57.00%
EY 42.67 54.40 1.00 0.33 19.67 30.43 12.00 132.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.28 0.36 0.46 0.64 0.54 0.75 -36.36%

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