[SRIDGE] QoQ 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- 107.02%
YoY- 228.15%
Quarter Report
Latest QR
Upcoming QR
SRIDGE's Result
SRIDGE's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 17,042 26,100 39,846 30,760 28,714 28,640 14,740 10.12%
PBT -1,323 1,798 1,185 1,130 -4,500 2,550 -1,003 20.21%
Tax 1,134 -750 -660 -570 -3,481 0 0 -
NP -189 1,048 525 560 -7,981 2,550 -1,003 -67.03%
-
NP to SH -189 1,048 525 560 -7,981 2,550 -1,003 -67.03%
-
Tax Rate - 41.71% 55.70% 50.44% - 0.00% - -
Total Cost 17,231 25,052 39,321 30,200 36,695 26,090 15,743 6.18%
-
Net Worth 12,909 13,099 12,115 11,999 14,001 20,000 18,054 -19.98%
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 12,909 13,099 12,115 11,999 14,001 20,000 18,054 -19.98%
NOSH 99,302 100,769 100,961 99,999 100,012 100,000 100,300 -0.66%
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 -1.11% 4.02% 1.32% 1.82% -27.79% 8.90% -6.80% -
ROE -1.46% 8.00% 4.33% 4.67% -57.00% 12.75% -5.56% -
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 17.16 25.90 39.47 30.76 28.71 28.64 14.70 10.83%
EPS -0.19 1.04 0.52 0.56 -7.98 2.55 -1.00 -66.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.13 0.12 0.12 0.14 0.20 0.18 -19.45%
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 6.74 10.33 15.77 12.17 11.36 11.33 5.83 10.12%
EPS -0.07 0.41 0.21 0.22 -3.16 1.01 -0.40 -68.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0511 0.0518 0.0479 0.0475 0.0554 0.0791 0.0714 -19.94%
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 0.41 0.31 0.25 0.10 0.17 0.10 0.34 13.25%
P/EPS -36.78 7.69 19.23 5.36 -0.63 1.18 -5.00 276.86%
EY -2.72 13.00 5.20 18.67 -159.60 85.00 -20.00 -73.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.62 0.83 0.25 0.36 0.15 0.28 54.75%
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 0.52 0.27 0.23 0.16 0.10 0.17 0.34 32.64%
P/EPS -47.29 6.73 17.31 8.93 -0.38 1.96 -5.00 345.40%
EY -2.11 14.86 5.78 11.20 -266.00 51.00 -20.00 -77.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.54 0.75 0.42 0.21 0.25 0.28 82.14%

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