[SRIDGE] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[SRIDGE] SILVER RIDGE HOLDINGS BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -34.56%
YoY- -649.62%
Quarter Report
Latest QR
Upcoming QR
SRIDGE's Result
SRIDGE's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 57,709 88,859 113,748 125,420 127,960 102,854 93,449 -27.54%
PBT 1,057 1,944 2,790 -387 365 -1,823 -3,390 -
Tax -151 -541 -846 -5,461 -4,711 -4,051 -3,481 -87.72%
NP 906 1,403 1,944 -5,848 -4,346 -5,874 -6,871 -
-
NP to SH 906 1,403 1,944 -5,848 -4,346 -5,874 -6,871 -
-
Tax Rate 14.29% 27.83% 30.32% - 1,290.68% - - -
Total Cost 56,803 87,456 111,804 131,268 132,306 108,728 100,320 -31.62%
-
Net Worth 13,066 12,349 12,909 13,099 12,115 11,999 14,001 -4.51%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 13,066 12,349 12,909 13,099 12,115 11,999 14,001 -4.51%
NOSH 93,333 95,000 99,302 100,769 100,961 99,999 100,012 -4.51%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 1.57% 1.58% 1.71% -4.66% -3.40% -5.71% -7.35% -
ROE 6.93% 11.36% 15.06% -44.64% -35.87% -48.95% -49.07% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 61.83 93.54 114.55 124.46 126.74 102.85 93.44 -24.12%
EPS 0.97 1.48 1.96 -5.80 -4.30 -5.87 -6.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.13 0.13 0.13 0.12 0.12 0.14 0.00%
Adjusted Per Share Value based on latest NOSH - 100,769
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 22.84 35.16 45.01 49.63 50.64 40.70 36.98 -27.53%
EPS 0.36 0.56 0.77 -2.31 -1.72 -2.32 -2.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0517 0.0489 0.0511 0.0518 0.0479 0.0475 0.0554 -4.51%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.06 0.08 0.07 0.08 0.10 0.03 0.05 -
P/RPS 0.10 0.09 0.06 0.06 0.08 0.03 0.05 58.94%
P/EPS 6.18 5.42 3.58 -1.38 -2.32 -0.51 -0.73 -
EY 16.18 18.46 27.97 -72.54 -43.05 -195.80 -137.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.62 0.54 0.62 0.83 0.25 0.36 12.61%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/08/10 31/05/10 01/03/10 25/11/09 28/08/09 29/05/09 27/02/09 -
Price 0.05 0.06 0.09 0.07 0.09 0.05 0.03 -
P/RPS 0.08 0.06 0.08 0.06 0.07 0.05 0.03 92.64%
P/EPS 5.15 4.06 4.60 -1.21 -2.09 -0.85 -0.44 -
EY 19.41 24.61 21.75 -82.91 -47.83 -117.48 -229.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.46 0.69 0.54 0.75 0.42 0.21 43.37%

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