[SRIDGE] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[SRIDGE] SILVER RIDGE HOLDINGS BHD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 120.64%
YoY- 1285.37%
Quarter Report
Latest QR
Upcoming QR
SRIDGE's Result
SRIDGE's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 14,367 14,367 13,111 14,367 14,007 7,915 9,164 34.84%
PBT 1,334 1,334 359 1,334 -1,332 -760 150 327.54%
Tax -848 -848 -131 -848 -1,023 91 -72 415.33%
NP 486 486 228 486 -2,355 -669 78 237.47%
-
NP to SH 486 486 228 486 -2,355 -669 78 237.47%
-
Tax Rate 63.57% 63.57% 36.49% 63.57% - - 48.00% -
Total Cost 13,881 13,881 12,883 13,881 16,362 8,584 9,086 32.54%
-
Net Worth 16,568 0 16,285 15,729 24,160 27,418 20,057 -11.93%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 16,568 0 16,285 15,729 24,160 27,418 20,057 -11.93%
NOSH 110,454 100,000 108,571 112,352 109,821 109,672 111,428 -0.58%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 3.38% 3.38% 1.74% 3.38% -16.81% -8.45% 0.85% -
ROE 2.93% 0.00% 1.40% 3.09% -9.75% -2.44% 0.39% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 13.01 14.37 12.08 12.79 12.75 7.22 8.22 35.69%
EPS 0.44 0.44 0.21 0.42 -2.14 -0.61 0.07 239.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.00 0.15 0.14 0.22 0.25 0.18 -11.41%
Adjusted Per Share Value based on latest NOSH - 112,352
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 5.60 5.60 5.11 5.60 5.46 3.09 3.57 34.89%
EPS 0.19 0.19 0.09 0.19 -0.92 -0.26 0.03 241.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0646 0.00 0.0635 0.0613 0.0942 0.1069 0.0782 -11.92%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.185 0.25 0.19 0.145 0.14 0.12 0.12 -
P/RPS 1.42 1.74 1.57 1.13 1.10 1.66 1.46 -1.82%
P/EPS 42.05 51.44 90.48 33.52 -6.53 -19.67 171.43 -60.71%
EY 2.38 1.94 1.11 2.98 -15.32 -5.08 0.58 155.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 0.00 1.27 1.04 0.64 0.48 0.67 49.76%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 25/11/13 29/08/13 28/05/13 28/02/13 26/11/12 30/08/12 -
Price 0.20 0.215 0.19 0.175 0.14 0.11 0.12 -
P/RPS 1.54 1.50 1.57 1.37 1.10 1.52 1.46 3.61%
P/EPS 45.45 44.24 90.48 40.46 -6.53 -18.03 171.43 -58.63%
EY 2.20 2.26 1.11 2.47 -15.32 -5.55 0.58 142.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 0.00 1.27 1.25 0.64 0.44 0.67 57.75%

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