[SRIDGE] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[SRIDGE] SILVER RIDGE HOLDINGS BHD
Announcement Date
01-Jun-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -27.89%
YoY- 9631.58%
Quarter Report
Latest QR
Upcoming QR
SRIDGE's Result
SRIDGE's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 40,174 29,352 21,205 12,721 36,036 27,685 14,564 96.32%
PBT 3,056 8,090 5,331 2,849 3,815 3,945 582 201.19%
Tax -1,504 -2,465 -1,693 -1,000 -1,251 -1,223 -535 98.81%
NP 1,552 5,625 3,638 1,849 2,564 2,722 47 922.73%
-
NP to SH 1,552 5,625 3,638 1,849 2,564 2,722 47 922.73%
-
Tax Rate 49.21% 30.47% 31.76% 35.10% 32.79% 31.00% 91.92% -
Total Cost 38,622 23,727 17,567 10,872 33,472 24,963 14,517 91.65%
-
Net Worth 17,021 18,983 18,989 17,970 16,024 18,013 13,159 18.66%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 17,021 18,983 18,989 17,970 16,024 18,013 13,159 18.66%
NOSH 100,129 99,911 99,945 99,838 100,156 100,073 93,999 4.28%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 3.86% 19.16% 17.16% 14.54% 7.12% 9.83% 0.32% -
ROE 9.12% 29.63% 19.16% 10.29% 16.00% 15.11% 0.36% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 40.12 29.38 21.22 12.74 35.98 27.66 15.49 88.27%
EPS 1.55 5.63 3.64 1.86 2.56 2.72 0.05 880.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.19 0.19 0.18 0.16 0.18 0.14 13.77%
Adjusted Per Share Value based on latest NOSH - 99,838
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 15.90 11.62 8.39 5.03 14.26 10.96 5.76 96.41%
EPS 0.61 2.23 1.44 0.73 1.01 1.08 0.02 870.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0674 0.0751 0.0751 0.0711 0.0634 0.0713 0.0521 18.67%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.15 0.12 0.14 0.06 0.09 0.06 0.06 -
P/RPS 0.37 0.41 0.66 0.47 0.25 0.22 0.39 -3.43%
P/EPS 9.68 2.13 3.85 3.24 3.52 2.21 120.00 -81.24%
EY 10.33 46.92 26.00 30.87 28.44 45.33 0.83 434.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.63 0.74 0.33 0.56 0.33 0.43 60.98%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 01/03/12 29/11/11 29/08/11 01/06/11 01/03/11 29/11/10 30/08/10 -
Price 0.16 0.19 0.16 0.09 0.06 0.05 0.05 -
P/RPS 0.40 0.65 0.75 0.71 0.17 0.18 0.32 15.99%
P/EPS 10.32 3.37 4.40 4.86 2.34 1.84 100.00 -77.90%
EY 9.69 29.63 22.75 20.58 42.67 54.40 1.00 352.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.00 0.84 0.50 0.38 0.28 0.36 89.28%

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