[SRIDGE] QoQ Quarter Result on 31-Mar-2014 [#1]

Announcement Date
26-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -27.57%
YoY- -27.57%
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 10,616 6,961 6,594 7,880 14,367 14,367 13,111 -13.09%
PBT -28 -696 60 352 1,334 1,334 359 -
Tax -73 151 -76 0 -848 -848 -131 -32.21%
NP -101 -545 -16 352 486 486 228 -
-
NP to SH -101 -545 -16 352 486 486 228 -
-
Tax Rate - - 126.67% 0.00% 63.57% 63.57% 36.49% -
Total Cost 10,717 7,506 6,610 7,528 13,881 13,881 12,883 -11.51%
-
Net Worth 18,150 18,150 17,175 17,470 16,568 0 16,285 7.47%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 18,150 18,150 17,175 17,470 16,568 0 16,285 7.47%
NOSH 121,000 114,500 114,500 116,470 110,454 100,000 108,571 7.47%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -0.95% -7.83% -0.24% 4.47% 3.38% 3.38% 1.74% -
ROE -0.56% -3.00% -0.09% 2.01% 2.93% 0.00% 1.40% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 8.77 5.75 5.76 6.77 13.01 14.37 12.08 -19.17%
EPS -0.08 -0.48 -0.01 0.17 0.44 0.44 0.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.15 0.15 0.15 0.15 0.00 0.15 0.00%
Adjusted Per Share Value based on latest NOSH - 116,470
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 4.20 2.75 2.61 3.12 5.69 5.69 5.19 -13.12%
EPS -0.04 -0.22 -0.01 0.14 0.19 0.19 0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0718 0.0718 0.068 0.0691 0.0656 0.00 0.0644 7.49%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.16 0.22 0.215 0.20 0.185 0.25 0.19 -
P/RPS 1.82 3.82 3.73 2.96 1.42 1.74 1.57 10.32%
P/EPS -191.68 -48.84 -1,538.59 66.18 42.05 51.44 90.48 -
EY -0.52 -2.05 -0.06 1.51 2.38 1.94 1.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.47 1.43 1.33 1.23 0.00 1.27 -10.76%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date - 27/02/15 21/08/14 26/05/14 28/02/14 25/11/13 29/08/13 -
Price 0.00 0.18 0.24 0.205 0.20 0.215 0.19 -
P/RPS 0.00 3.13 4.17 3.03 1.54 1.50 1.57 -
P/EPS 0.00 -39.96 -1,717.50 67.83 45.45 44.24 90.48 -
EY 0.00 -2.50 -0.06 1.47 2.20 2.26 1.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.20 1.60 1.37 1.33 0.00 1.27 -

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