[SRIDGE] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[SRIDGE] SILVER RIDGE HOLDINGS BHD
Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -27.83%
YoY- 123.88%
Quarter Report
Latest QR
Upcoming QR
SRIDGE's Result
SRIDGE's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 35,646 44,336 57,709 88,859 113,748 125,420 127,960 -57.24%
PBT 4,046 3,076 1,057 1,944 2,790 -387 365 394.97%
Tax -216 -359 -151 -541 -846 -5,461 -4,711 -87.11%
NP 3,830 2,717 906 1,403 1,944 -5,848 -4,346 -
-
NP to SH 3,830 2,717 906 1,403 1,944 -5,848 -4,346 -
-
Tax Rate 5.34% 11.67% 14.29% 27.83% 30.32% - 1,290.68% -
Total Cost 31,816 41,619 56,803 87,456 111,804 131,268 132,306 -61.22%
-
Net Worth 16,069 17,993 13,066 12,349 12,909 13,099 12,115 20.65%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 16,069 17,993 13,066 12,349 12,909 13,099 12,115 20.65%
NOSH 100,434 99,965 93,333 95,000 99,302 100,769 100,961 -0.34%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 10.74% 6.13% 1.57% 1.58% 1.71% -4.66% -3.40% -
ROE 23.83% 15.10% 6.93% 11.36% 15.06% -44.64% -35.87% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 35.49 44.35 61.83 93.54 114.55 124.46 126.74 -57.09%
EPS 3.81 2.72 0.97 1.48 1.96 -5.80 -4.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.18 0.14 0.13 0.13 0.13 0.12 21.07%
Adjusted Per Share Value based on latest NOSH - 95,000
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 13.90 17.29 22.50 34.65 44.36 48.91 49.90 -57.24%
EPS 1.49 1.06 0.35 0.55 0.76 -2.28 -1.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0627 0.0702 0.051 0.0482 0.0503 0.0511 0.0472 20.77%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.09 0.06 0.06 0.08 0.07 0.08 0.10 -
P/RPS 0.25 0.14 0.10 0.09 0.06 0.06 0.08 113.30%
P/EPS 2.36 2.21 6.18 5.42 3.58 -1.38 -2.32 -
EY 42.37 45.30 16.18 18.46 27.97 -72.54 -43.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.33 0.43 0.62 0.54 0.62 0.83 -23.01%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 01/03/11 29/11/10 30/08/10 31/05/10 01/03/10 25/11/09 28/08/09 -
Price 0.06 0.05 0.05 0.06 0.09 0.07 0.09 -
P/RPS 0.17 0.11 0.08 0.06 0.08 0.06 0.07 80.38%
P/EPS 1.57 1.84 5.15 4.06 4.60 -1.21 -2.09 -
EY 63.56 54.36 19.41 24.61 21.75 -82.91 -47.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.28 0.36 0.46 0.69 0.54 0.75 -36.36%

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