[SRIDGE] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[SRIDGE] SILVER RIDGE HOLDINGS BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 96.59%
YoY- 92.16%
Quarter Report
Latest QR
Upcoming QR
SRIDGE's Result
SRIDGE's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 27,682 29,352 27,685 96,706 64,735 55,962 51,092 -9.70%
PBT -500 8,090 3,945 4,113 1,110 -2,726 2,071 -
Tax -132 -2,465 -1,223 -1,980 0 0 -616 -22.62%
NP -632 5,625 2,722 2,133 1,110 -2,726 1,455 -
-
NP to SH -632 5,625 2,722 2,133 1,110 -2,726 1,455 -
-
Tax Rate - 30.47% 31.00% 48.14% 0.00% - 29.74% -
Total Cost 28,314 23,727 24,963 94,573 63,625 58,688 49,637 -8.92%
-
Net Worth 27,241 18,983 18,013 13,018 19,999 18,972 19,931 5.34%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 27,241 18,983 18,013 13,018 19,999 18,972 19,931 5.34%
NOSH 108,965 99,911 100,073 100,140 99,999 99,853 99,657 1.49%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -2.28% 19.16% 9.83% 2.21% 1.71% -4.87% 2.85% -
ROE -2.32% 29.63% 15.11% 16.38% 5.55% -14.37% 7.30% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 25.40 29.38 27.66 96.57 64.74 56.04 51.27 -11.03%
EPS -0.58 5.63 2.72 2.13 1.11 -2.73 1.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.25 0.19 0.18 0.13 0.20 0.19 0.20 3.78%
Adjusted Per Share Value based on latest NOSH - 100,769
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 10.79 11.45 10.80 37.71 25.24 21.82 19.92 -9.70%
EPS -0.25 2.19 1.06 0.83 0.43 -1.06 0.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1062 0.074 0.0702 0.0508 0.078 0.074 0.0777 5.34%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.12 0.12 0.06 0.08 0.03 0.10 0.14 -
P/RPS 0.47 0.41 0.22 0.08 0.05 0.18 0.27 9.66%
P/EPS -20.69 2.13 2.21 3.76 2.70 -3.66 9.59 -
EY -4.83 46.92 45.33 26.63 37.00 -27.30 10.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.63 0.33 0.62 0.15 0.53 0.70 -6.08%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 26/11/12 29/11/11 29/11/10 25/11/09 27/11/08 30/11/07 29/11/06 -
Price 0.11 0.19 0.05 0.07 0.05 0.10 0.18 -
P/RPS 0.43 0.65 0.18 0.07 0.08 0.18 0.35 3.48%
P/EPS -18.97 3.37 1.84 3.29 4.50 -3.66 12.33 -
EY -5.27 29.63 54.40 30.43 22.20 -27.30 8.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 1.00 0.28 0.54 0.25 0.53 0.90 -11.23%

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