[SRIDGE] YoY TTM Result on 30-Jun-2011 [#2]

Announcement Date
29-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 30.99%
YoY- 718.32%
View:
Show?
TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 43,208 49,400 38,736 42,284 57,709 127,960 73,570 -8.48%
PBT 3,080 -399 -2,016 8,788 1,057 365 -1,583 -
Tax -1,772 -1,911 -34 -1,374 -151 -4,711 -1,069 8.78%
NP 1,308 -2,310 -2,050 7,414 906 -4,346 -2,652 -
-
NP to SH 1,308 -2,310 -2,050 7,414 906 -4,346 -2,652 -
-
Tax Rate 57.53% - - 15.63% 14.29% 1,290.68% - -
Total Cost 41,900 51,710 40,786 34,870 56,803 132,306 76,222 -9.48%
-
Net Worth 17,175 0 20,057 19,021 13,066 12,115 18,054 -0.82%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 17,175 0 20,057 19,021 13,066 12,115 18,054 -0.82%
NOSH 114,500 108,571 111,428 100,112 93,333 100,961 100,300 2.23%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 3.03% -4.68% -5.29% 17.53% 1.57% -3.40% -3.60% -
ROE 7.62% 0.00% -10.22% 38.98% 6.93% -35.87% -14.69% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 37.74 45.50 34.76 42.24 61.83 126.74 73.35 -10.47%
EPS 1.14 -2.13 -1.84 7.41 0.97 -4.30 -2.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.00 0.18 0.19 0.14 0.12 0.18 -2.99%
Adjusted Per Share Value based on latest NOSH - 100,112
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 17.10 19.55 15.33 16.73 22.84 50.64 29.11 -8.48%
EPS 0.52 -0.91 -0.81 2.93 0.36 -1.72 -1.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.068 0.00 0.0794 0.0753 0.0517 0.0479 0.0714 -0.80%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.215 0.19 0.12 0.14 0.06 0.10 0.05 -
P/RPS 0.57 0.42 0.35 0.33 0.10 0.08 0.07 41.81%
P/EPS 18.82 -8.93 -6.52 1.89 6.18 -2.32 -1.89 -
EY 5.31 -11.20 -15.33 52.90 16.18 -43.05 -52.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 0.00 0.67 0.74 0.43 0.83 0.28 31.21%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 21/08/14 29/08/13 30/08/12 29/08/11 30/08/10 28/08/09 29/08/08 -
Price 0.24 0.19 0.12 0.16 0.05 0.09 0.05 -
P/RPS 0.64 0.42 0.35 0.38 0.08 0.07 0.07 44.57%
P/EPS 21.01 -8.93 -6.52 2.16 5.15 -2.09 -1.89 -
EY 4.76 -11.20 -15.33 46.29 19.41 -47.83 -52.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 0.00 0.67 0.84 0.36 0.75 0.28 33.69%

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