[SRIDGE] YoY Annualized Quarter Result on 30-Sep-2010 [#3]

	30/09/14	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Annualized Quarter Result
Revenue	28,580	36,909	39,136	36,913	128,941	86,313	74,616	-12.80%
YoY %	-22.57%	-5.69%	6.02%	-71.37%	49.39%	15.68%	-	-
Horiz. %	38.30%	49.47%	52.45%	49.47%	172.81%	115.68%	100.00%	-
PBT	-378	-666	10,786	5,260	5,484	1,480	-3,634	-27.60%
YoY %	43.24%	-106.17%	105.06%	-4.08%	270.54%	140.73%	-	-
Horiz. %	10.40%	18.33%	-296.81%	-144.74%	-150.91%	-40.73%	100.00%	-
Tax	-105	-176	-3,286	-1,630	-2,640	0	0	-
YoY %	40.34%	94.64%	-101.60%	38.26%	0.00%	0.00%	-	-
Horiz. %	3.98%	6.67%	124.47%	61.74%	100.00%	-	-	-
NP	-484	-842	7,500	3,629	2,844	1,480	-3,634	-25.00%
YoY %	42.52%	-111.23%	106.67%	27.60%	92.16%	140.73%	-	-
Horiz. %	13.32%	23.17%	-206.38%	-99.86%	-78.26%	-40.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-484	-842	7,500	3,629	2,844	1,480	-3,634	-25.00%
YoY %	42.52%	-111.23%	106.67%	27.60%	92.16%	140.73%	-	-
Horiz. %	13.32%	23.17%	-206.38%	-99.86%	-78.26%	-40.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	30.47%	30.99%	48.14%	0.00%	-	-
YoY %	-	-	-1.68%	-35.63%	0.00%	0.00%	-	-
Horiz. %	-	-	63.29%	64.37%	100.00%	-	-	-
Total Cost	29,064	37,751	31,636	33,284	126,097	84,833	78,250	-13.18%
YoY %	-23.01%	19.33%	-4.95%	-73.60%	48.64%	8.41%	-	-
Horiz. %	37.14%	48.24%	40.43%	42.54%	161.15%	108.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	18,150	27,241	18,983	18,013	13,018	19,999	18,972	-0.63%
YoY %	-33.37%	43.50%	5.38%	38.37%	-34.91%	5.41%	-	-
Horiz. %	95.67%	143.59%	100.06%	94.95%	68.62%	105.41%	100.00%	-

	30/09/14	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/09/14	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Equity
Net Worth	18,150	27,241	18,983	18,013	13,018	19,999	18,972	-0.63%
YoY %	-33.37%	43.50%	5.38%	38.37%	-34.91%	5.41%	-	-
Horiz. %	95.67%	143.59%	100.06%	94.95%	68.62%	105.41%	100.00%	-
NOSH	114,500	108,965	99,911	100,073	100,140	99,999	99,853	1.97%
YoY %	5.08%	9.06%	-0.16%	-0.07%	0.14%	0.15%	-	-
Horiz. %	114.67%	109.13%	100.06%	100.22%	100.29%	100.15%	100.00%	-

	30/09/14	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Ratio Analysis
NP Margin	-1.69%	-2.28%	19.16%	9.83%	2.21%	1.71%	-4.87%	-
YoY %	25.88%	-111.90%	94.91%	344.80%	29.24%	135.11%	-	-
Horiz. %	34.70%	46.82%	-393.43%	-201.85%	-45.38%	-35.11%	100.00%	-
ROE	-2.67%	-3.09%	39.51%	20.15%	21.85%	7.40%	-19.16%	-
YoY %	13.59%	-107.82%	96.08%	-7.78%	195.27%	138.62%	-	-
Horiz. %	13.94%	16.13%	-206.21%	-105.17%	-114.04%	-38.62%	100.00%	-

	30/09/14	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Per Share
RPS	23.62	33.87	39.17	36.89	128.76	86.31	74.73	-15.16%
YoY %	-30.26%	-13.53%	6.18%	-71.35%	49.18%	15.50%	-	-
Horiz. %	31.61%	45.32%	52.42%	49.36%	172.30%	115.50%	100.00%	-
EPS	-0.43	-0.77	7.51	3.63	2.84	1.48	-3.64	-26.28%
YoY %	44.16%	-110.25%	106.89%	27.82%	91.89%	140.66%	-	-
Horiz. %	11.81%	21.15%	-206.32%	-99.73%	-78.02%	-40.66%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.15	0.25	0.19	0.18	0.13	0.20	0.19	-3.31%
YoY %	-40.00%	31.58%	5.56%	38.46%	-35.00%	5.26%	-	-
Horiz. %	78.95%	131.58%	100.00%	94.74%	68.42%	105.26%	100.00%	-

	30/09/14	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Adjusted Per Share Value based on latest NOSH - 99,965
RPS	11.14	14.39	15.26	14.39	50.28	33.66	29.10	-12.80%
YoY %	-22.59%	-5.70%	6.05%	-71.38%	49.38%	15.67%	-	-
Horiz. %	38.28%	49.45%	52.44%	49.45%	172.78%	115.67%	100.00%	-
EPS	-0.19	-0.33	2.92	1.42	1.11	0.58	-1.42	-24.95%
YoY %	42.42%	-111.30%	105.63%	27.93%	91.38%	140.85%	-	-
Horiz. %	13.38%	23.24%	-205.63%	-100.00%	-78.17%	-40.85%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.0708	0.1062	0.074	0.0702	0.0508	0.078	0.074	-0.62%
YoY %	-33.33%	43.51%	5.41%	38.19%	-34.87%	5.41%	-	-
Horiz. %	95.68%	143.51%	100.00%	94.86%	68.65%	105.41%	100.00%	-

	30/09/14	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/14	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	-
Price	0.22	0.12	0.12	0.06	0.08	0.03	0.10	-
P/RPS	0.93	0.35	0.31	0.16	0.06	0.03	0.13	32.42%
YoY %	165.71%	12.90%	93.75%	166.67%	100.00%	-76.92%	-	-
Horiz. %	715.38%	269.23%	238.46%	123.08%	46.15%	23.08%	100.00%	-
P/EPS	-55.00	-15.52	1.60	1.65	2.82	2.03	-2.75	53.36%
YoY %	-254.38%	-1,070.00%	-3.03%	-41.49%	38.92%	173.82%	-	-
Horiz. %	2,000.00%	564.36%	-58.18%	-60.00%	-102.55%	-73.82%	100.00%	-
EY	-1.82	-6.44	62.56	60.44	35.50	49.33	-36.40	-34.79%
YoY %	71.74%	-110.29%	3.51%	70.25%	-28.04%	235.52%	-	-
Horiz. %	5.00%	17.69%	-171.87%	-166.04%	-97.53%	-135.52%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.47	0.48	0.63	0.33	0.62	0.15	0.53	15.67%
YoY %	206.25%	-23.81%	90.91%	-46.77%	313.33%	-71.70%	-	-
Horiz. %	277.36%	90.57%	118.87%	62.26%	116.98%	28.30%	100.00%	-

	30/09/14	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Announcement Date
Date	27/02/15	26/11/12	29/11/11	29/11/10	25/11/09	27/11/08	30/11/07	-
Price	0.18	0.11	0.19	0.05	0.07	0.05	0.10	-
P/RPS	0.76	0.32	0.49	0.14	0.05	0.06	0.13	28.66%
YoY %	137.50%	-34.69%	250.00%	180.00%	-16.67%	-53.85%	-	-
Horiz. %	584.62%	246.15%	376.92%	107.69%	38.46%	46.15%	100.00%	-
P/EPS	-45.00	-14.22	2.53	1.38	2.46	3.38	-2.75	49.03%
YoY %	-216.46%	-662.06%	83.33%	-43.90%	-27.22%	222.91%	-	-
Horiz. %	1,636.36%	517.09%	-92.00%	-50.18%	-89.45%	-122.91%	100.00%	-
EY	-2.22	-7.03	39.51	72.53	40.57	29.60	-36.40	-32.91%
YoY %	68.42%	-117.79%	-45.53%	78.78%	37.06%	181.32%	-	-
Horiz. %	6.10%	19.31%	-108.54%	-199.26%	-111.46%	-81.32%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.20	0.44	1.00	0.28	0.54	0.25	0.53	12.37%
YoY %	172.73%	-56.00%	257.14%	-48.15%	116.00%	-52.83%	-	-
Horiz. %	226.42%	83.02%	188.68%	52.83%	101.89%	47.17%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos