[SRIDGE] QoQ TTM Result on 31-Dec-2018 [#2]

Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Dec-2018 [#2]
Profit Trend
QoQ- -5.67%
YoY- 126.54%
View:
Show?
TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 12,946 14,639 15,084 17,046 17,491 18,271 19,449 -23.74%
PBT -5,535 -4,861 531 838 899 548 -3,677 31.31%
Tax 1,611 -12 43 43 35 43 -25 -
NP -3,924 -4,873 574 881 934 591 -3,702 3.95%
-
NP to SH -5,682 -4,844 574 881 934 591 -3,702 33.02%
-
Tax Rate - - -8.10% -5.13% -3.89% -7.85% - -
Total Cost 16,870 19,512 14,510 16,165 16,557 17,680 23,151 -19.00%
-
Net Worth 2,807 9,824 11,050 10,911 9,703 9,679 6,050 -40.04%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 2,807 9,824 11,050 10,911 9,703 9,679 6,050 -40.04%
NOSH 140,353 140,353 138,131 136,390 121,425 121,425 121,000 10.38%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin -30.31% -33.29% 3.81% 5.17% 5.34% 3.23% -19.03% -
ROE -202.42% -49.30% 5.19% 8.07% 9.63% 6.11% -61.19% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 9.22 10.43 10.92 12.50 14.42 15.10 16.07 -30.92%
EPS -4.05 -3.45 0.42 0.65 0.77 0.49 -3.06 20.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.02 0.07 0.08 0.08 0.08 0.08 0.05 -45.68%
Adjusted Per Share Value based on latest NOSH - 136,390
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 5.05 5.71 5.88 6.65 6.82 7.12 7.58 -23.70%
EPS -2.22 -1.89 0.22 0.34 0.36 0.23 -1.44 33.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0109 0.0383 0.0431 0.0425 0.0378 0.0377 0.0236 -40.22%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.22 0.225 0.205 0.25 0.26 0.16 0.205 -
P/RPS 2.39 2.16 1.88 2.00 1.80 1.06 1.28 51.57%
P/EPS -5.43 -6.52 49.33 38.70 33.77 32.76 -6.70 -13.06%
EY -18.40 -15.34 2.03 2.58 2.96 3.05 -14.92 14.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 11.00 3.21 2.56 3.13 3.25 2.00 4.10 92.96%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 29/11/19 30/08/19 29/05/19 27/02/19 23/11/18 30/08/18 24/05/18 -
Price 0.26 0.215 0.20 0.295 0.25 0.23 0.22 -
P/RPS 2.82 2.06 1.83 2.36 1.73 1.52 1.37 61.74%
P/EPS -6.42 -6.23 48.13 45.67 32.47 47.09 -7.19 -7.26%
EY -15.57 -16.05 2.08 2.19 3.08 2.12 -13.91 7.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 13.00 3.07 2.50 3.69 3.13 2.88 4.40 105.76%

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