[SRIDGE] QoQ Quarter Result on 31-Dec-2009 [#4]

Stock
[SRIDGE] SILVER RIDGE HOLDINGS BHD
Announcement Date
01-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -118.03%
YoY- 97.63%
Quarter Report
Latest QR
Upcoming QR
SRIDGE's Result
SRIDGE's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 12,727 8,696 5,871 17,042 26,100 39,846 30,760 -44.44%
PBT 3,817 298 284 -1,323 1,798 1,185 1,130 124.96%
Tax -958 -270 -265 1,134 -750 -660 -570 41.31%
NP 2,859 28 19 -189 1,048 525 560 196.20%
-
NP to SH 2,859 28 19 -189 1,048 525 560 196.20%
-
Tax Rate 25.10% 90.60% 93.31% - 41.71% 55.70% 50.44% -
Total Cost 9,868 8,668 5,852 17,231 25,052 39,321 30,200 -52.52%
-
Net Worth 17,993 13,066 12,349 12,909 13,099 12,115 11,999 30.97%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 17,993 13,066 12,349 12,909 13,099 12,115 11,999 30.97%
NOSH 99,965 93,333 95,000 99,302 100,769 100,961 99,999 -0.02%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 22.46% 0.32% 0.32% -1.11% 4.02% 1.32% 1.82% -
ROE 15.89% 0.21% 0.15% -1.46% 8.00% 4.33% 4.67% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 12.73 9.32 6.18 17.16 25.90 39.47 30.76 -44.43%
EPS 2.86 0.03 0.02 -0.19 1.04 0.52 0.56 196.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.14 0.13 0.13 0.13 0.12 0.12 31.00%
Adjusted Per Share Value based on latest NOSH - 99,302
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 5.04 3.44 2.32 6.74 10.33 15.77 12.17 -44.41%
EPS 1.13 0.01 0.01 -0.07 0.41 0.21 0.22 197.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0712 0.0517 0.0489 0.0511 0.0518 0.0479 0.0475 30.94%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.06 0.06 0.08 0.07 0.08 0.10 0.03 -
P/RPS 0.47 0.64 1.29 0.41 0.31 0.25 0.10 180.32%
P/EPS 2.10 200.00 400.00 -36.78 7.69 19.23 5.36 -46.42%
EY 47.67 0.50 0.25 -2.72 13.00 5.20 18.67 86.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.43 0.62 0.54 0.62 0.83 0.25 20.31%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 30/08/10 31/05/10 01/03/10 25/11/09 28/08/09 29/05/09 -
Price 0.05 0.05 0.06 0.09 0.07 0.09 0.05 -
P/RPS 0.39 0.54 0.97 0.52 0.27 0.23 0.16 81.02%
P/EPS 1.75 166.67 300.00 -47.29 6.73 17.31 8.93 -66.22%
EY 57.20 0.60 0.33 -2.11 14.86 5.78 11.20 196.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.36 0.46 0.69 0.54 0.75 0.42 -23.66%

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