[SRIDGE] QoQ TTM Result on 31-Dec-2010 [#4]

Stock
[SRIDGE] SILVER RIDGE HOLDINGS BHD
Announcement Date
01-Mar-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 40.96%
YoY- 97.02%
Quarter Report
Latest QR
Upcoming QR
SRIDGE's Result
SRIDGE's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 37,704 42,284 42,496 35,646 44,336 57,709 88,859 -43.50%
PBT 7,729 8,788 6,611 4,046 3,076 1,057 1,944 150.75%
Tax -1,188 -1,374 -951 -216 -359 -151 -541 68.86%
NP 6,541 7,414 5,660 3,830 2,717 906 1,403 178.81%
-
NP to SH 6,541 7,414 5,660 3,830 2,717 906 1,403 178.81%
-
Tax Rate 15.37% 15.63% 14.39% 5.34% 11.67% 14.29% 27.83% -
Total Cost 31,163 34,870 36,836 31,816 41,619 56,803 87,456 -49.70%
-
Net Worth 18,961 19,021 17,970 16,069 17,993 13,066 12,349 33.05%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 18,961 19,021 17,970 16,069 17,993 13,066 12,349 33.05%
NOSH 99,798 100,112 99,838 100,434 99,965 93,333 95,000 3.33%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 17.35% 17.53% 13.32% 10.74% 6.13% 1.57% 1.58% -
ROE 34.50% 38.98% 31.50% 23.83% 15.10% 6.93% 11.36% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 37.78 42.24 42.56 35.49 44.35 61.83 93.54 -45.32%
EPS 6.55 7.41 5.67 3.81 2.72 0.97 1.48 169.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.19 0.18 0.16 0.18 0.14 0.13 28.75%
Adjusted Per Share Value based on latest NOSH - 100,434
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 14.92 16.73 16.82 14.11 17.55 22.84 35.16 -43.50%
EPS 2.59 2.93 2.24 1.52 1.08 0.36 0.56 177.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.075 0.0753 0.0711 0.0636 0.0712 0.0517 0.0489 32.96%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.12 0.14 0.06 0.09 0.06 0.06 0.08 -
P/RPS 0.32 0.33 0.14 0.25 0.14 0.10 0.09 132.77%
P/EPS 1.83 1.89 1.06 2.36 2.21 6.18 5.42 -51.47%
EY 54.62 52.90 94.49 42.37 45.30 16.18 18.46 105.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.74 0.33 0.56 0.33 0.43 0.62 1.07%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 29/11/11 29/08/11 01/06/11 01/03/11 29/11/10 30/08/10 31/05/10 -
Price 0.19 0.16 0.09 0.06 0.05 0.05 0.06 -
P/RPS 0.50 0.38 0.21 0.17 0.11 0.08 0.06 310.50%
P/EPS 2.90 2.16 1.59 1.57 1.84 5.15 4.06 -20.07%
EY 34.50 46.29 62.99 63.56 54.36 19.41 24.61 25.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.84 0.50 0.38 0.28 0.36 0.46 67.73%

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