[SRIDGE] QoQ TTM Result on 30-Jun-2007 [#2]

Announcement Date
30-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -77.64%
YoY- -65.09%
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 78,079 76,930 86,293 77,516 83,856 81,423 51,092 32.64%
PBT -1,778 -1,703 -286 1,370 2,829 4,511 2,071 -
Tax -1,069 -1,069 -797 -972 -1,049 -1,413 -616 44.36%
NP -2,847 -2,772 -1,083 398 1,780 3,098 1,455 -
-
NP to SH -2,847 -2,772 -1,083 398 1,780 3,098 1,455 -
-
Tax Rate - - - 70.95% 37.08% 31.32% 29.74% -
Total Cost 80,926 79,702 87,376 77,118 82,076 78,325 49,637 38.48%
-
Net Worth 18,293 18,999 18,935 19,966 21,116 20,954 19,687 -4.77%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 18,293 18,999 18,935 19,966 21,116 20,954 19,687 -4.77%
NOSH 101,627 99,999 99,658 99,833 100,555 99,784 98,437 2.14%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin -3.65% -3.60% -1.26% 0.51% 2.12% 3.80% 2.85% -
ROE -15.56% -14.59% -5.72% 1.99% 8.43% 14.78% 7.39% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 76.83 76.93 86.59 77.65 83.39 81.60 51.90 29.85%
EPS -2.80 -2.77 -1.09 0.40 1.77 3.10 1.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.19 0.19 0.20 0.21 0.21 0.20 -6.77%
Adjusted Per Share Value based on latest NOSH - 99,833
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 30.90 30.44 34.15 30.68 33.18 32.22 20.22 32.63%
EPS -1.13 -1.10 -0.43 0.16 0.70 1.23 0.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0724 0.0752 0.0749 0.079 0.0836 0.0829 0.0779 -4.75%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.09 0.09 0.10 0.14 0.15 0.17 0.14 -
P/RPS 0.12 0.12 0.12 0.18 0.18 0.21 0.27 -41.73%
P/EPS -3.21 -3.25 -9.20 35.12 8.47 5.48 9.47 -
EY -31.13 -30.80 -10.87 2.85 11.80 18.26 10.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.47 0.53 0.70 0.71 0.81 0.70 -20.07%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 30/05/08 29/02/08 30/11/07 30/08/07 31/05/07 28/02/07 - -
Price 0.06 0.07 0.10 0.10 0.13 0.15 0.00 -
P/RPS 0.08 0.09 0.12 0.13 0.16 0.18 0.00 -
P/EPS -2.14 -2.53 -9.20 25.08 7.34 4.83 0.00 -
EY -46.69 -39.60 -10.87 3.99 13.62 20.70 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.37 0.53 0.50 0.62 0.71 0.00 -

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