[SRIDGE] QoQ TTM Result on 30-Sep-2011 [#3]

Stock
[SRIDGE] SILVER RIDGE HOLDINGS BHD
Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -11.78%
YoY- 140.74%
Quarter Report
Latest QR
Upcoming QR
SRIDGE's Result
SRIDGE's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 38,736 38,056 40,174 37,704 42,284 42,496 35,646 5.70%
PBT -2,016 309 3,048 7,729 8,788 6,611 4,046 -
Tax -34 -655 -1,504 -1,188 -1,374 -951 -216 -70.87%
NP -2,050 -346 1,544 6,541 7,414 5,660 3,830 -
-
NP to SH -2,050 -346 1,544 6,541 7,414 5,660 3,830 -
-
Tax Rate - 211.97% 49.34% 15.37% 15.63% 14.39% 5.34% -
Total Cost 40,786 38,402 38,630 31,163 34,870 36,836 31,816 18.02%
-
Net Worth 20,057 18,450 17,017 18,961 19,021 17,970 16,069 15.94%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 20,057 18,450 17,017 18,961 19,021 17,970 16,069 15.94%
NOSH 111,428 102,500 100,105 99,798 100,112 99,838 100,434 7.17%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -5.29% -0.91% 3.84% 17.35% 17.53% 13.32% 10.74% -
ROE -10.22% -1.88% 9.07% 34.50% 38.98% 31.50% 23.83% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 34.76 37.13 40.13 37.78 42.24 42.56 35.49 -1.37%
EPS -1.84 -0.34 1.54 6.55 7.41 5.67 3.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.18 0.17 0.19 0.19 0.18 0.16 8.17%
Adjusted Per Share Value based on latest NOSH - 99,798
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 15.11 14.84 15.67 14.70 16.49 16.57 13.90 5.72%
EPS -0.80 -0.13 0.60 2.55 2.89 2.21 1.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0782 0.0719 0.0664 0.0739 0.0742 0.0701 0.0627 15.88%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.12 0.16 0.15 0.12 0.14 0.06 0.09 -
P/RPS 0.35 0.43 0.37 0.32 0.33 0.14 0.25 25.17%
P/EPS -6.52 -47.40 9.73 1.83 1.89 1.06 2.36 -
EY -15.33 -2.11 10.28 54.62 52.90 94.49 42.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.89 0.88 0.63 0.74 0.33 0.56 12.71%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 28/05/12 01/03/12 29/11/11 29/08/11 01/06/11 01/03/11 -
Price 0.12 0.13 0.16 0.19 0.16 0.09 0.06 -
P/RPS 0.35 0.35 0.40 0.50 0.38 0.21 0.17 61.90%
P/EPS -6.52 -38.51 10.37 2.90 2.16 1.59 1.57 -
EY -15.33 -2.60 9.64 34.50 46.29 62.99 63.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.72 0.94 1.00 0.84 0.50 0.38 45.99%

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