[SRIDGE] YoY Quarter Result on 31-Dec-2012 [#4]

Stock
[SRIDGE] SILVER RIDGE HOLDINGS BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -252.02%
YoY- 42.18%
Quarter Report
Latest QR
Upcoming QR
SRIDGE's Result
SRIDGE's Financial Summary
View:
Show?
Quarter Result
31/12/14 31/12/13 30/09/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 10,616 14,367 14,367 14,007 10,822 8,352 17,042 -9.02%
PBT -28 1,334 1,334 -1,332 -5,034 -353 -1,323 -53.72%
Tax -73 -848 -848 -1,023 961 1,277 1,134 -
NP -101 486 486 -2,355 -4,073 924 -189 -11.77%
-
NP to SH -101 486 486 -2,355 -4,073 924 -189 -11.77%
-
Tax Rate - 63.57% 63.57% - - - - -
Total Cost 10,717 13,881 13,881 16,362 14,895 7,428 17,231 -9.05%
-
Net Worth 18,150 16,568 0 24,160 17,017 16,069 12,909 7.04%
Dividend
31/12/14 31/12/13 30/09/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 31/12/13 30/09/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 18,150 16,568 0 24,160 17,017 16,069 12,909 7.04%
NOSH 121,000 110,454 100,000 109,821 100,105 100,434 99,302 4.02%
Ratio Analysis
31/12/14 31/12/13 30/09/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -0.95% 3.38% 3.38% -16.81% -37.64% 11.06% -1.11% -
ROE -0.56% 2.93% 0.00% -9.75% -23.93% 5.75% -1.46% -
Per Share
31/12/14 31/12/13 30/09/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 8.77 13.01 14.37 12.75 10.81 8.32 17.16 -12.55%
EPS -0.08 0.44 0.44 -2.14 -4.07 0.92 -0.19 -15.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.15 0.00 0.22 0.17 0.16 0.13 2.90%
Adjusted Per Share Value based on latest NOSH - 109,821
31/12/14 31/12/13 30/09/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 4.20 5.69 5.69 5.54 4.28 3.31 6.74 -9.02%
EPS -0.04 0.19 0.19 -0.93 -1.61 0.37 -0.07 -10.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0718 0.0656 0.00 0.0956 0.0673 0.0636 0.0511 7.03%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 30/09/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/14 31/12/13 30/09/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.16 0.185 0.25 0.14 0.15 0.09 0.07 -
P/RPS 1.82 1.42 1.74 1.10 1.39 1.08 0.41 34.70%
P/EPS -191.68 42.05 51.44 -6.53 -3.69 9.78 -36.78 39.09%
EY -0.52 2.38 1.94 -15.32 -27.12 10.22 -2.72 -28.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.23 0.00 0.64 0.88 0.56 0.54 14.64%
Price Multiplier on Announcement Date
31/12/14 31/12/13 30/09/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date - 28/02/14 25/11/13 28/02/13 01/03/12 01/03/11 01/03/10 -
Price 0.00 0.20 0.215 0.14 0.16 0.06 0.09 -
P/RPS 0.00 1.54 1.50 1.10 1.48 0.72 0.52 -
P/EPS 0.00 45.45 44.24 -6.53 -3.93 6.52 -47.29 -
EY 0.00 2.20 2.26 -15.32 -25.43 15.33 -2.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.33 0.00 0.64 0.94 0.38 0.69 -

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