[SRIDGE] QoQ TTM Result on 30-Jun-2013 [#2]

Stock
[SRIDGE] SILVER RIDGE HOLDINGS BHD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 6.1%
YoY- -12.68%
Quarter Report
Latest QR
Upcoming QR
SRIDGE's Result
SRIDGE's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 49,725 56,212 55,852 49,400 45,453 41,689 38,504 18.60%
PBT 3,379 4,361 1,695 -399 -608 -1,832 -5,534 -
Tax -1,827 -2,675 -2,850 -1,911 -1,852 -1,155 829 -
NP 1,552 1,686 -1,155 -2,310 -2,460 -2,987 -4,705 -
-
NP to SH 1,552 1,686 -1,155 -2,310 -2,460 -2,987 -4,705 -
-
Tax Rate 54.07% 61.34% 168.14% - - - - -
Total Cost 48,173 54,526 57,007 51,710 47,913 44,676 43,209 7.52%
-
Net Worth 17,470 16,568 0 0 15,729 24,160 27,418 -25.97%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 17,470 16,568 0 0 15,729 24,160 27,418 -25.97%
NOSH 114,500 110,454 100,000 108,571 112,352 109,821 109,672 2.91%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 3.12% 3.00% -2.07% -4.68% -5.41% -7.16% -12.22% -
ROE 8.88% 10.18% 0.00% 0.00% -15.64% -12.36% -17.16% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 42.69 50.89 55.85 45.50 40.46 37.96 35.11 13.93%
EPS 1.33 1.53 -1.16 -2.13 -2.19 -2.72 -4.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.15 0.00 0.00 0.14 0.22 0.25 -28.88%
Adjusted Per Share Value based on latest NOSH - 108,571
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 19.68 22.25 22.10 19.55 17.99 16.50 15.24 18.60%
EPS 0.61 0.67 -0.46 -0.91 -0.97 -1.18 -1.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0691 0.0656 0.00 0.00 0.0622 0.0956 0.1085 -25.99%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.20 0.185 0.25 0.19 0.145 0.14 0.12 -
P/RPS 0.47 0.36 0.45 0.42 0.36 0.37 0.34 24.11%
P/EPS 15.01 12.12 -21.65 -8.93 -6.62 -5.15 -2.80 -
EY 6.66 8.25 -4.62 -11.20 -15.10 -19.43 -35.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.23 0.00 0.00 1.04 0.64 0.48 97.39%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 26/05/14 28/02/14 25/11/13 29/08/13 28/05/13 28/02/13 26/11/12 -
Price 0.205 0.20 0.215 0.19 0.175 0.14 0.11 -
P/RPS 0.48 0.39 0.38 0.42 0.43 0.37 0.31 33.87%
P/EPS 15.38 13.10 -18.61 -8.93 -7.99 -5.15 -2.56 -
EY 6.50 7.63 -5.37 -11.20 -12.51 -19.43 -39.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 1.33 0.00 0.00 1.25 0.64 0.44 113.37%

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