[SPRITZER] QoQ Annualized Quarter Result on 30-Nov-2007 [#2]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
30-Jan-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2008
Quarter
30-Nov-2007 [#2]
Profit Trend
QoQ- -9.89%
YoY- 88.78%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Revenue 113,696 98,745 96,260 89,424 95,700 76,773 73,408 33.68%
PBT 9,584 8,371 8,286 7,432 8,244 4,689 3,860 82.85%
Tax -68 -537 -216 -194 -212 -874 -833 -81.03%
NP 9,516 7,834 8,070 7,238 8,032 3,815 3,026 113.90%
-
NP to SH 9,516 7,834 8,070 7,238 8,032 3,815 3,026 113.90%
-
Tax Rate 0.71% 6.42% 2.61% 2.61% 2.57% 18.64% 21.58% -
Total Cost 104,180 90,911 88,189 82,186 87,668 72,958 70,381 29.72%
-
Net Worth 123,517 121,243 118,870 117,903 116,302 114,293 112,877 6.16%
Dividend
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Div - 1,959 - - - 1,469 - -
Div Payout % - 25.02% - - - 38.51% - -
Equity
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Net Worth 123,517 121,243 118,870 117,903 116,302 114,293 112,877 6.16%
NOSH 48,950 48,993 48,972 48,971 48,975 48,973 49,028 -0.10%
Ratio Analysis
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
NP Margin 8.37% 7.93% 8.38% 8.09% 8.39% 4.97% 4.12% -
ROE 7.70% 6.46% 6.79% 6.14% 6.91% 3.34% 2.68% -
Per Share
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
RPS 232.27 201.55 196.56 182.60 195.40 156.77 149.73 33.82%
EPS 19.44 15.99 16.48 14.78 16.40 7.79 6.17 114.17%
DPS 0.00 4.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 2.5233 2.4747 2.4273 2.4076 2.3747 2.3338 2.3023 6.27%
Adjusted Per Share Value based on latest NOSH - 48,966
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
RPS 35.61 30.92 30.15 28.01 29.97 24.04 22.99 33.69%
EPS 2.98 2.45 2.53 2.27 2.52 1.19 0.95 113.54%
DPS 0.00 0.61 0.00 0.00 0.00 0.46 0.00 -
NAPS 0.3868 0.3797 0.3723 0.3692 0.3642 0.3579 0.3535 6.15%
Price Multiplier on Financial Quarter End Date
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Date 29/08/08 30/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 -
Price 0.54 0.52 0.44 0.47 0.42 0.48 0.52 -
P/RPS 0.23 0.26 0.22 0.26 0.21 0.31 0.35 -24.31%
P/EPS 2.78 3.25 2.67 3.18 2.56 6.16 8.42 -52.06%
EY 36.00 30.75 37.45 31.45 39.05 16.23 11.87 108.82%
DY 0.00 7.69 0.00 0.00 0.00 6.25 0.00 -
P/NAPS 0.21 0.21 0.18 0.20 0.18 0.21 0.23 -5.85%
Price Multiplier on Announcement Date
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Date 22/10/08 29/07/08 24/04/08 30/01/08 31/10/07 26/07/07 27/04/07 -
Price 0.50 0.68 0.55 0.51 0.47 0.45 0.46 -
P/RPS 0.22 0.34 0.28 0.28 0.24 0.29 0.31 -20.35%
P/EPS 2.57 4.25 3.34 3.45 2.87 5.78 7.45 -50.65%
EY 38.88 23.51 29.96 28.98 34.89 17.31 13.42 102.57%
DY 0.00 5.88 0.00 0.00 0.00 6.67 0.00 -
P/NAPS 0.20 0.27 0.23 0.21 0.20 0.19 0.20 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