[SRIDGE] YoY Cumulative Quarter Result on 30-Jun-2016 [#2]

Announcement Date
26-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- -128.37%
YoY- -37.73%
View:
Show?
Cumulative Result
31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 4,602 8,940 19,176 12,260 18,362 14,474 19,558 -19.93%
PBT -1,725 -2,206 -3,264 -1,964 -1,426 412 273 -
Tax 0 0 -54 0 0 -230 -236 -
NP -1,725 -2,206 -3,318 -1,964 -1,426 182 37 -
-
NP to SH -1,722 -2,206 -3,318 -1,964 -1,426 182 37 -
-
Tax Rate - - - - - 55.83% 86.45% -
Total Cost 6,327 11,146 22,494 14,224 19,788 14,292 19,521 -15.89%
-
Net Worth 2,807 10,911 6,050 10,890 16,940 17,175 18,500 -25.15%
Dividend
31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 2,807 10,911 6,050 10,890 16,940 17,175 18,500 -25.15%
NOSH 140,354 136,390 121,000 121,000 121,000 114,500 123,333 2.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin -37.48% -24.68% -17.30% -16.02% -7.77% 1.26% 0.19% -
ROE -61.34% -20.22% -54.84% -18.03% -8.42% 1.06% 0.20% -
Per Share
31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 3.28 6.55 15.85 10.13 15.18 12.64 15.86 -21.51%
EPS -1.23 -0.59 -2.74 -1.62 -1.18 0.17 0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.02 0.08 0.05 0.09 0.14 0.15 0.15 -26.63%
Adjusted Per Share Value based on latest NOSH - 121,000
31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 1.79 3.49 7.48 4.78 7.16 5.64 7.63 -19.97%
EPS -0.67 -0.86 -1.29 -0.77 -0.56 0.07 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0109 0.0425 0.0236 0.0425 0.0661 0.067 0.0721 -25.20%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.29 0.25 0.17 0.105 0.15 0.215 0.19 -
P/RPS 8.84 3.81 1.07 1.04 0.99 1.70 1.20 35.92%
P/EPS -23.64 -15.46 -6.20 -6.47 -12.73 135.26 633.33 -
EY -4.23 -6.47 -16.13 -15.46 -7.86 0.74 0.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 14.50 3.13 3.40 1.17 1.07 1.43 1.27 45.38%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 06/03/20 27/02/19 27/02/18 26/08/16 27/08/15 21/08/14 29/08/13 -
Price 0.37 0.295 0.235 0.11 0.10 0.24 0.19 -
P/RPS 11.28 4.50 1.48 1.09 0.66 1.90 1.20 41.10%
P/EPS -30.16 -18.24 -8.57 -6.78 -8.49 150.99 633.33 -
EY -3.32 -5.48 -11.67 -14.76 -11.79 0.66 0.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 18.50 3.69 4.70 1.22 0.71 1.60 1.27 50.93%

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