[SRIDGE] QoQ TTM Result on 31-Mar-2011 [#1]

Stock
[SRIDGE] SILVER RIDGE HOLDINGS BHD
Announcement Date
01-Jun-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 47.78%
YoY- 303.42%
Quarter Report
Latest QR
Upcoming QR
SRIDGE's Result
SRIDGE's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 40,174 37,704 42,284 42,496 35,646 44,336 57,709 -21.40%
PBT 3,048 7,729 8,788 6,611 4,046 3,076 1,057 102.20%
Tax -1,504 -1,188 -1,374 -951 -216 -359 -151 360.99%
NP 1,544 6,541 7,414 5,660 3,830 2,717 906 42.53%
-
NP to SH 1,544 6,541 7,414 5,660 3,830 2,717 906 42.53%
-
Tax Rate 49.34% 15.37% 15.63% 14.39% 5.34% 11.67% 14.29% -
Total Cost 38,630 31,163 34,870 36,836 31,816 41,619 56,803 -22.61%
-
Net Worth 17,017 18,961 19,021 17,970 16,069 17,993 13,066 19.20%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 17,017 18,961 19,021 17,970 16,069 17,993 13,066 19.20%
NOSH 100,105 99,798 100,112 99,838 100,434 99,965 93,333 4.76%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 3.84% 17.35% 17.53% 13.32% 10.74% 6.13% 1.57% -
ROE 9.07% 34.50% 38.98% 31.50% 23.83% 15.10% 6.93% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 40.13 37.78 42.24 42.56 35.49 44.35 61.83 -24.97%
EPS 1.54 6.55 7.41 5.67 3.81 2.72 0.97 35.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.19 0.19 0.18 0.16 0.18 0.14 13.77%
Adjusted Per Share Value based on latest NOSH - 99,838
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 15.67 14.70 16.49 16.57 13.90 17.29 22.50 -21.37%
EPS 0.60 2.55 2.89 2.21 1.49 1.06 0.35 43.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0664 0.0739 0.0742 0.0701 0.0627 0.0702 0.051 19.17%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.15 0.12 0.14 0.06 0.09 0.06 0.06 -
P/RPS 0.37 0.32 0.33 0.14 0.25 0.14 0.10 138.65%
P/EPS 9.73 1.83 1.89 1.06 2.36 2.21 6.18 35.22%
EY 10.28 54.62 52.90 94.49 42.37 45.30 16.18 -26.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.63 0.74 0.33 0.56 0.33 0.43 60.98%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 01/03/12 29/11/11 29/08/11 01/06/11 01/03/11 29/11/10 30/08/10 -
Price 0.16 0.19 0.16 0.09 0.06 0.05 0.05 -
P/RPS 0.40 0.50 0.38 0.21 0.17 0.11 0.08 191.54%
P/EPS 10.37 2.90 2.16 1.59 1.57 1.84 5.15 59.25%
EY 9.64 34.50 46.29 62.99 63.56 54.36 19.41 -37.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.00 0.84 0.50 0.38 0.28 0.36 89.28%

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