Silver Ridge Holdings Bhd
KLSE:SRIDGE
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
S
|
Silver Ridge Holdings Bhd
KLSE:SRIDGE
|
MY |
|
Vardhman Acrylics Ltd
NSE:VARDHACRLC
|
IN |
Income Statement
Earnings Waterfall
Silver Ridge Holdings Bhd
Income Statement
Silver Ridge Holdings Bhd
| Dec-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
1
|
1
|
6
|
6
|
6
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
81
N/A
|
84
+3%
|
78
-8%
|
86
+11%
|
77
-11%
|
78
+1%
|
74
-6%
|
86
+16%
|
93
+9%
|
103
+10%
|
128
+24%
|
125
-2%
|
114
-9%
|
89
-22%
|
58
-35%
|
45
-23%
|
35
-21%
|
42
+19%
|
41
-1%
|
37
-11%
|
40
+9%
|
38
-5%
|
39
+2%
|
39
-1%
|
42
+8%
|
38
-10%
|
41
+11%
|
42
+2%
|
43
+1%
|
44
+3%
|
37
-15%
|
36
-4%
|
32
-10%
|
35
+9%
|
36
+3%
|
37
+3%
|
34
-9%
|
30
-12%
|
28
-7%
|
28
+0%
|
28
0%
|
25
-8%
|
24
-4%
|
20
-17%
|
19
-5%
|
19
+1%
|
27
+40%
|
18
-36%
|
17
-3%
|
15
-12%
|
15
-3%
|
13
-12%
|
10
-20%
|
10
-4%
|
9
-8%
|
10
+6%
|
9
-5%
|
9
-2%
|
10
+11%
|
9
-5%
|
11
+18%
|
11
-4%
|
11
+3%
|
12
+9%
|
10
-16%
|
12
+18%
|
12
-2%
|
13
+14%
|
22
+65%
|
26
+20%
|
28
+6%
|
34
+20%
|
34
+0%
|
38
+14%
|
39
+2%
|
34
-12%
|
38
+10%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(68)
|
(72)
|
(65)
|
(74)
|
(69)
|
(71)
|
(67)
|
(76)
|
(83)
|
(92)
|
(116)
|
(114)
|
(98)
|
(76)
|
(46)
|
(32)
|
(24)
|
(27)
|
(24)
|
(20)
|
(27)
|
(28)
|
(31)
|
(32)
|
(30)
|
(25)
|
(30)
|
(31)
|
(31)
|
(33)
|
(26)
|
(25)
|
(24)
|
(28)
|
(29)
|
(28)
|
(27)
|
(21)
|
(21)
|
(22)
|
(20)
|
(18)
|
(16)
|
(13)
|
(14)
|
(13)
|
(18)
|
(12)
|
(11)
|
(11)
|
(10)
|
(10)
|
(7)
|
(7)
|
(8)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(8)
|
(8)
|
(9)
|
(10)
|
(8)
|
(10)
|
(11)
|
(12)
|
(20)
|
(24)
|
(23)
|
(28)
|
(26)
|
(30)
|
(32)
|
(27)
|
(30)
|
|
| Gross Profit |
13
N/A
|
12
-6%
|
12
-2%
|
12
N/A
|
8
-31%
|
7
-10%
|
7
-9%
|
9
+39%
|
11
+11%
|
11
+2%
|
12
+14%
|
12
-4%
|
15
+31%
|
13
-16%
|
12
-6%
|
13
+8%
|
11
-15%
|
15
+33%
|
17
+16%
|
16
-4%
|
13
-20%
|
10
-22%
|
8
-22%
|
6
-23%
|
12
+97%
|
12
0%
|
12
-2%
|
11
-5%
|
11
+1%
|
11
-1%
|
11
+2%
|
11
-7%
|
8
-22%
|
7
-22%
|
7
+9%
|
9
+24%
|
7
-19%
|
8
+16%
|
7
-18%
|
5
-19%
|
7
+35%
|
8
+6%
|
8
+4%
|
7
-10%
|
6
-25%
|
6
+9%
|
9
+56%
|
6
-38%
|
6
-2%
|
4
-24%
|
4
-4%
|
3
-25%
|
3
-4%
|
3
-9%
|
1
-49%
|
2
+57%
|
2
+6%
|
2
-3%
|
3
+33%
|
3
-5%
|
3
+12%
|
3
-9%
|
2
-18%
|
2
-17%
|
2
-18%
|
2
+37%
|
1
-58%
|
2
+68%
|
2
+51%
|
2
+4%
|
5
+95%
|
6
+17%
|
8
+34%
|
8
+7%
|
8
-4%
|
8
+3%
|
8
-1%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(8)
|
(9)
|
(11)
|
(12)
|
(10)
|
(9)
|
(8)
|
(7)
|
(10)
|
(8)
|
(8)
|
(8)
|
(12)
|
(12)
|
(11)
|
(10)
|
(7)
|
(7)
|
(8)
|
(9)
|
(10)
|
(10)
|
(10)
|
(11)
|
(8)
|
(8)
|
(7)
|
(6)
|
(9)
|
(9)
|
(9)
|
(9)
|
(8)
|
(8)
|
(9)
|
(9)
|
(12)
|
(12)
|
(12)
|
(12)
|
(10)
|
(10)
|
(10)
|
(10)
|
(8)
|
(9)
|
(8)
|
(4)
|
(4)
|
(3)
|
(9)
|
(9)
|
(7)
|
(7)
|
(4)
|
(4)
|
(4)
|
(5)
|
(6)
|
(5)
|
(6)
|
(5)
|
(5)
|
(5)
|
(6)
|
(7)
|
(5)
|
(4)
|
(3)
|
(1)
|
(4)
|
(3)
|
(4)
|
(4)
|
(5)
|
(6)
|
(7)
|
|
| Selling, General & Administrative |
(1)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(2)
|
(0)
|
(1)
|
0
|
(2)
|
(2)
|
(2)
|
(3)
|
(5)
|
(6)
|
(6)
|
(6)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(3)
|
(3)
|
(3)
|
(2)
|
(3)
|
(3)
|
(4)
|
(8)
|
(8)
|
(10)
|
|
| Depreciation & Amortization |
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Operating Expenses |
(7)
|
(8)
|
(9)
|
(11)
|
(8)
|
(9)
|
(8)
|
(7)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(12)
|
(11)
|
(10)
|
(5)
|
(7)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(9)
|
(2)
|
(2)
|
(1)
|
0
|
(7)
|
(7)
|
(7)
|
(7)
|
(6)
|
(6)
|
(6)
|
(7)
|
(8)
|
(8)
|
(9)
|
(9)
|
(8)
|
(7)
|
(7)
|
(7)
|
(5)
|
(6)
|
(6)
|
(2)
|
(2)
|
(1)
|
(6)
|
(7)
|
(5)
|
(5)
|
(3)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
(3)
|
(3)
|
(5)
|
(5)
|
(4)
|
(2)
|
0
|
2
|
(2)
|
(0)
|
(1)
|
(1)
|
3
|
3
|
4
|
|
| Operating Income |
5
N/A
|
3
-38%
|
1
-51%
|
(0)
N/A
|
(2)
-554%
|
(2)
+1%
|
(1)
+26%
|
3
N/A
|
1
-69%
|
3
+213%
|
5
+82%
|
4
-16%
|
3
-24%
|
1
-58%
|
1
+1%
|
3
+159%
|
4
+25%
|
7
+84%
|
9
+16%
|
7
-15%
|
3
-55%
|
1
-82%
|
(2)
N/A
|
(5)
-188%
|
5
N/A
|
4
-4%
|
5
+6%
|
5
+20%
|
2
-61%
|
3
+22%
|
2
-11%
|
2
-34%
|
0
-84%
|
(2)
N/A
|
(2)
+21%
|
(0)
+72%
|
(4)
-904%
|
(3)
+23%
|
(5)
-48%
|
(6)
-22%
|
(3)
+51%
|
(2)
+22%
|
(2)
+22%
|
(2)
-33%
|
(3)
-18%
|
(3)
-15%
|
1
N/A
|
2
+72%
|
2
-2%
|
2
-14%
|
(4)
N/A
|
(5)
-21%
|
(4)
+24%
|
(4)
+5%
|
(3)
+31%
|
(1)
+51%
|
(2)
-31%
|
(2)
-38%
|
(3)
-5%
|
(3)
0%
|
(3)
-3%
|
(3)
+3%
|
(2)
+14%
|
(3)
-34%
|
(5)
-60%
|
(5)
-4%
|
(4)
+15%
|
(3)
+29%
|
(0)
+85%
|
1
N/A
|
0
-72%
|
2
+584%
|
4
+54%
|
4
-1%
|
3
-24%
|
2
-23%
|
1
-56%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(5)
|
(5)
|
(5)
|
(5)
|
(0)
|
1
|
(1)
|
(1)
|
(0)
|
(1)
|
0
|
1
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(6)
|
(6)
|
(6)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
(0)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
5
N/A
|
3
-37%
|
1
-52%
|
(0)
N/A
|
(2)
-486%
|
(2)
-5%
|
(2)
+11%
|
2
N/A
|
(4)
N/A
|
(2)
+40%
|
(0)
+92%
|
(1)
-375%
|
3
N/A
|
2
-32%
|
0
-76%
|
2
+481%
|
4
+52%
|
6
+69%
|
9
+42%
|
8
-12%
|
3
-62%
|
0
-90%
|
(2)
N/A
|
(6)
-173%
|
(2)
+68%
|
(2)
-13%
|
(2)
+10%
|
(1)
+49%
|
2
N/A
|
2
+26%
|
2
-15%
|
1
-48%
|
(0)
N/A
|
(2)
-560%
|
(2)
+10%
|
(1)
+50%
|
(5)
-349%
|
(4)
+18%
|
(5)
-35%
|
(7)
-21%
|
(4)
+47%
|
(3)
+20%
|
(2)
+18%
|
(3)
-25%
|
(3)
-14%
|
(4)
-13%
|
1
N/A
|
2
+179%
|
2
-3%
|
1
-18%
|
(5)
N/A
|
(6)
-17%
|
(4)
+23%
|
(4)
+6%
|
(3)
+28%
|
(2)
+46%
|
(2)
-28%
|
(3)
-32%
|
(3)
-3%
|
(3)
-1%
|
(3)
0%
|
(3)
+3%
|
(2)
+13%
|
(3)
-31%
|
(5)
-59%
|
(5)
-4%
|
(4)
+13%
|
(3)
+27%
|
(1)
+81%
|
1
N/A
|
1
-46%
|
2
+214%
|
3
+67%
|
3
0%
|
2
-18%
|
2
-27%
|
1
-69%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(4)
|
(5)
|
(5)
|
(1)
|
(1)
|
0
|
(0)
|
(1)
|
(2)
|
(3)
|
(3)
|
(2)
|
(1)
|
(0)
|
1
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Income from Continuing Operations |
3
|
2
|
0
|
(1)
|
(3)
|
(3)
|
(3)
|
1
|
(7)
|
(6)
|
(5)
|
(6)
|
2
|
1
|
1
|
2
|
2
|
4
|
6
|
5
|
1
|
(0)
|
(2)
|
(5)
|
(3)
|
(3)
|
(3)
|
(2)
|
1
|
1
|
1
|
0
|
(1)
|
(2)
|
(2)
|
(1)
|
(5)
|
(4)
|
(6)
|
(7)
|
(3)
|
(3)
|
(2)
|
(3)
|
(3)
|
(4)
|
1
|
2
|
2
|
1
|
(5)
|
(6)
|
(4)
|
(4)
|
(3)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(3)
|
(5)
|
(5)
|
(4)
|
(3)
|
(1)
|
1
|
0
|
1
|
3
|
3
|
2
|
2
|
0
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
1
|
|
| Net Income (Common) |
3
N/A
|
2
-43%
|
0
-78%
|
(1)
N/A
|
(3)
-157%
|
(3)
-2%
|
(3)
+7%
|
1
N/A
|
(7)
N/A
|
(6)
+14%
|
(5)
+24%
|
(6)
-31%
|
2
N/A
|
1
-32%
|
1
-56%
|
2
+335%
|
2
+2%
|
4
+76%
|
6
+46%
|
5
-14%
|
1
-74%
|
(0)
N/A
|
(2)
-378%
|
(5)
-124%
|
(3)
+38%
|
(3)
-4%
|
(3)
+5%
|
(2)
+24%
|
1
N/A
|
1
+82%
|
1
-27%
|
0
-89%
|
(1)
N/A
|
(2)
-390%
|
(2)
+14%
|
(1)
+46%
|
(5)
-332%
|
(4)
+18%
|
(6)
-35%
|
(7)
-22%
|
(3)
+48%
|
(3)
+19%
|
(2)
+17%
|
(3)
-21%
|
(3)
-18%
|
(4)
-12%
|
1
N/A
|
2
+187%
|
2
-3%
|
1
-17%
|
(5)
N/A
|
(6)
-17%
|
(4)
+23%
|
(4)
+6%
|
(3)
+29%
|
(2)
+47%
|
(2)
-28%
|
(3)
-33%
|
(3)
-5%
|
(3)
-1%
|
(3)
+1%
|
(3)
+5%
|
(2)
+20%
|
(3)
-29%
|
(5)
-67%
|
(5)
-3%
|
(4)
+11%
|
(3)
+25%
|
(1)
+70%
|
0
N/A
|
(0)
N/A
|
1
N/A
|
2
+95%
|
3
+13%
|
3
+6%
|
2
-42%
|
1
-35%
|
|
| EPS (Diluted) |
0.04
N/A
|
0.02
-50%
|
0.01
-50%
|
0
N/A
|
-0.03
N/A
|
-0.02
+33%
|
-0.02
N/A
|
0.02
N/A
|
-0.07
N/A
|
-0.05
+29%
|
-0.03
+40%
|
-0.05
-67%
|
0.02
N/A
|
0.02
N/A
|
0.01
-50%
|
0.03
+200%
|
0.02
-33%
|
0.05
+150%
|
0.07
+40%
|
0.06
-14%
|
0.01
-83%
|
0
N/A
|
-0.02
N/A
|
-0.05
-150%
|
-0.03
+40%
|
-0.03
N/A
|
-0.03
N/A
|
-0.02
+33%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.04
-300%
|
-0.04
N/A
|
-0.05
-25%
|
-0.06
-20%
|
-0.03
+50%
|
-0.03
N/A
|
-0.03
N/A
|
-0.03
N/A
|
-0.03
N/A
|
-0.03
N/A
|
0.01
N/A
|
0.02
+100%
|
0.02
N/A
|
0.01
-50%
|
-0.04
N/A
|
-0.05
-25%
|
-0.04
+20%
|
-0.03
+25%
|
-0.02
+33%
|
0
N/A
|
0
N/A
|
-0.01
N/A
|
-0.02
-100%
|
-0.01
+50%
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.02
-100%
|
-0.03
-50%
|
-0.03
N/A
|
-0.02
+33%
|
-0.01
+50%
|
0
N/A
|
0.01
N/A
|
0
N/A
|
0
N/A
|
0.01
N/A
|
0.01
N/A
|
0.01
N/A
|
0.01
N/A
|
0
N/A
|
|