[SPRITZER] QoQ Annualized Quarter Result on 29-Feb-2008 [#3]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
24-Apr-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2008
Quarter
29-Feb-2008 [#3]
Profit Trend
QoQ- 11.5%
YoY- 166.65%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Revenue 104,598 113,696 98,745 96,260 89,424 95,700 76,773 22.82%
PBT 7,936 9,584 8,371 8,286 7,432 8,244 4,689 41.88%
Tax -528 -68 -537 -216 -194 -212 -874 -28.47%
NP 7,408 9,516 7,834 8,070 7,238 8,032 3,815 55.45%
-
NP to SH 7,408 9,516 7,834 8,070 7,238 8,032 3,815 55.45%
-
Tax Rate 6.65% 0.71% 6.42% 2.61% 2.61% 2.57% 18.64% -
Total Cost 97,190 104,180 90,911 88,189 82,186 87,668 72,958 21.00%
-
Net Worth 124,956 123,517 121,243 118,870 117,903 116,302 114,293 6.10%
Dividend
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Div - - 1,959 - - - 1,469 -
Div Payout % - - 25.02% - - - 38.51% -
Equity
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Net Worth 124,956 123,517 121,243 118,870 117,903 116,302 114,293 6.10%
NOSH 48,994 48,950 48,993 48,972 48,971 48,975 48,973 0.02%
Ratio Analysis
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
NP Margin 7.08% 8.37% 7.93% 8.38% 8.09% 8.39% 4.97% -
ROE 5.93% 7.70% 6.46% 6.79% 6.14% 6.91% 3.34% -
Per Share
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
RPS 213.49 232.27 201.55 196.56 182.60 195.40 156.77 22.79%
EPS 15.12 19.44 15.99 16.48 14.78 16.40 7.79 55.41%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 3.00 -
NAPS 2.5504 2.5233 2.4747 2.4273 2.4076 2.3747 2.3338 6.07%
Adjusted Per Share Value based on latest NOSH - 48,973
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
RPS 32.76 35.61 30.92 30.15 28.01 29.97 24.04 22.84%
EPS 2.32 2.98 2.45 2.53 2.27 2.52 1.19 55.87%
DPS 0.00 0.00 0.61 0.00 0.00 0.00 0.46 -
NAPS 0.3913 0.3868 0.3797 0.3723 0.3692 0.3642 0.3579 6.11%
Price Multiplier on Financial Quarter End Date
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Date 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 31/08/07 31/05/07 -
Price 0.54 0.54 0.52 0.44 0.47 0.42 0.48 -
P/RPS 0.25 0.23 0.26 0.22 0.26 0.21 0.31 -13.32%
P/EPS 3.57 2.78 3.25 2.67 3.18 2.56 6.16 -30.41%
EY 28.00 36.00 30.75 37.45 31.45 39.05 16.23 43.70%
DY 0.00 0.00 7.69 0.00 0.00 0.00 6.25 -
P/NAPS 0.21 0.21 0.21 0.18 0.20 0.18 0.21 0.00%
Price Multiplier on Announcement Date
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Date 22/01/09 22/10/08 29/07/08 24/04/08 30/01/08 31/10/07 26/07/07 -
Price 0.48 0.50 0.68 0.55 0.51 0.47 0.45 -
P/RPS 0.22 0.22 0.34 0.28 0.28 0.24 0.29 -16.77%
P/EPS 3.17 2.57 4.25 3.34 3.45 2.87 5.78 -32.92%
EY 31.50 38.88 23.51 29.96 28.98 34.89 17.31 48.89%
DY 0.00 0.00 5.88 0.00 0.00 0.00 6.67 -
P/NAPS 0.19 0.20 0.27 0.23 0.21 0.20 0.19 0.00%

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