[SRIDGE] YoY TTM Result on 31-Dec-2011 [#4]

Stock
[SRIDGE] SILVER RIDGE HOLDINGS BHD
Announcement Date
01-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -76.4%
YoY- -59.69%
Quarter Report
Latest QR
Upcoming QR
SRIDGE's Result
SRIDGE's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 56,212 55,852 41,689 40,174 35,646 113,748 93,449 -9.66%
PBT 4,361 1,695 -1,832 3,048 4,046 2,790 -3,390 -
Tax -2,675 -2,850 -1,155 -1,504 -216 -846 -3,481 -5.12%
NP 1,686 -1,155 -2,987 1,544 3,830 1,944 -6,871 -
-
NP to SH 1,686 -1,155 -2,987 1,544 3,830 1,944 -6,871 -
-
Tax Rate 61.34% 168.14% - 49.34% 5.34% 30.32% - -
Total Cost 54,526 57,007 44,676 38,630 31,816 111,804 100,320 -11.47%
-
Net Worth 16,568 0 24,160 17,017 16,069 12,909 14,001 3.42%
Dividend
31/12/13 30/09/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 16,568 0 24,160 17,017 16,069 12,909 14,001 3.42%
NOSH 110,454 100,000 109,821 100,105 100,434 99,302 100,012 2.00%
Ratio Analysis
31/12/13 30/09/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 3.00% -2.07% -7.16% 3.84% 10.74% 1.71% -7.35% -
ROE 10.18% 0.00% -12.36% 9.07% 23.83% 15.06% -49.07% -
Per Share
31/12/13 30/09/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 50.89 55.85 37.96 40.13 35.49 114.55 93.44 -11.43%
EPS 1.53 -1.16 -2.72 1.54 3.81 1.96 -6.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.00 0.22 0.17 0.16 0.13 0.14 1.38%
Adjusted Per Share Value based on latest NOSH - 100,105
31/12/13 30/09/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 21.92 21.78 16.26 15.67 13.90 44.36 36.44 -9.66%
EPS 0.66 -0.45 -1.16 0.60 1.49 0.76 -2.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0646 0.00 0.0942 0.0664 0.0627 0.0503 0.0546 3.41%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/13 30/09/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.185 0.25 0.14 0.15 0.09 0.07 0.05 -
P/RPS 0.36 0.45 0.37 0.37 0.25 0.06 0.05 48.37%
P/EPS 12.12 -21.65 -5.15 9.73 2.36 3.58 -0.73 -
EY 8.25 -4.62 -19.43 10.28 42.37 27.97 -137.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 0.00 0.64 0.88 0.56 0.54 0.36 27.83%
Price Multiplier on Announcement Date
31/12/13 30/09/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 28/02/14 25/11/13 28/02/13 01/03/12 01/03/11 01/03/10 27/02/09 -
Price 0.20 0.215 0.14 0.16 0.06 0.09 0.03 -
P/RPS 0.39 0.38 0.37 0.40 0.17 0.08 0.03 66.98%
P/EPS 13.10 -18.61 -5.15 10.37 1.57 4.60 -0.44 -
EY 7.63 -5.37 -19.43 9.64 63.56 21.75 -229.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 0.00 0.64 0.94 0.38 0.69 0.21 44.62%

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