[SRIDGE] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[SRIDGE] SILVER RIDGE HOLDINGS BHD
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -122.41%
YoY- -106.11%
Quarter Report
Latest QR
Upcoming QR
SRIDGE's Result
SRIDGE's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 41,689 38,504 38,736 38,056 40,174 37,704 42,284 -0.93%
PBT -1,832 -5,534 -2,016 309 3,048 7,729 8,788 -
Tax -1,155 829 -34 -655 -1,504 -1,188 -1,374 -10.88%
NP -2,987 -4,705 -2,050 -346 1,544 6,541 7,414 -
-
NP to SH -2,987 -4,705 -2,050 -346 1,544 6,541 7,414 -
-
Tax Rate - - - 211.97% 49.34% 15.37% 15.63% -
Total Cost 44,676 43,209 40,786 38,402 38,630 31,163 34,870 17.87%
-
Net Worth 24,160 27,418 20,057 18,450 17,017 18,961 19,021 17.20%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 24,160 27,418 20,057 18,450 17,017 18,961 19,021 17.20%
NOSH 109,821 109,672 111,428 102,500 100,105 99,798 100,112 6.33%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -7.16% -12.22% -5.29% -0.91% 3.84% 17.35% 17.53% -
ROE -12.36% -17.16% -10.22% -1.88% 9.07% 34.50% 38.98% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 37.96 35.11 34.76 37.13 40.13 37.78 42.24 -6.84%
EPS -2.72 -4.29 -1.84 -0.34 1.54 6.55 7.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.25 0.18 0.18 0.17 0.19 0.19 10.21%
Adjusted Per Share Value based on latest NOSH - 102,500
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 16.50 15.24 15.33 15.06 15.90 14.92 16.73 -0.91%
EPS -1.18 -1.86 -0.81 -0.14 0.61 2.59 2.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0956 0.1085 0.0794 0.073 0.0673 0.075 0.0753 17.16%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.14 0.12 0.12 0.16 0.15 0.12 0.14 -
P/RPS 0.37 0.34 0.35 0.43 0.37 0.32 0.33 7.88%
P/EPS -5.15 -2.80 -6.52 -47.40 9.73 1.83 1.89 -
EY -19.43 -35.75 -15.33 -2.11 10.28 54.62 52.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.48 0.67 0.89 0.88 0.63 0.74 -9.18%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 26/11/12 30/08/12 28/05/12 01/03/12 29/11/11 29/08/11 -
Price 0.14 0.11 0.12 0.13 0.16 0.19 0.16 -
P/RPS 0.37 0.31 0.35 0.35 0.40 0.50 0.38 -1.75%
P/EPS -5.15 -2.56 -6.52 -38.51 10.37 2.90 2.16 -
EY -19.43 -39.00 -15.33 -2.60 9.64 34.50 46.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.44 0.67 0.72 0.94 1.00 0.84 -16.51%

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