[SPRITZER] QoQ Annualized Quarter Result on 31-May-2011 [#4]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
28-Jul-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2011
Quarter
31-May-2011 [#4]
Profit Trend
QoQ- -22.54%
YoY- -35.43%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Annualized Quarter Result
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Revenue 175,366 172,614 164,940 147,682 139,634 141,278 139,244 16.63%
PBT 14,469 12,608 8,252 10,166 12,209 12,112 13,112 6.79%
Tax -3,042 -2,818 -2,016 -2,068 -1,754 -740 -2,068 29.37%
NP 11,426 9,790 6,236 8,098 10,454 11,372 11,044 2.29%
-
NP to SH 11,426 9,790 6,236 8,098 10,454 11,372 11,044 2.29%
-
Tax Rate 21.02% 22.35% 24.43% 20.34% 14.37% 6.11% 15.77% -
Total Cost 163,940 162,824 158,704 139,584 129,180 129,906 128,200 17.83%
-
Net Worth 147,166 146,719 144,017 142,028 141,843 142,476 140,012 3.38%
Dividend
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Div - - - 3,265 - - - -
Div Payout % - - - 40.32% - - - -
Equity
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Net Worth 147,166 146,719 144,017 142,028 141,843 142,476 140,012 3.38%
NOSH 130,640 130,533 131,008 130,612 130,683 130,712 130,853 -0.10%
Ratio Analysis
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
NP Margin 6.52% 5.67% 3.78% 5.48% 7.49% 8.05% 7.93% -
ROE 7.76% 6.67% 4.33% 5.70% 7.37% 7.98% 7.89% -
Per Share
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
RPS 134.24 132.24 125.90 113.07 106.85 108.08 106.41 16.76%
EPS 8.75 7.50 4.76 6.20 8.00 8.70 8.44 2.43%
DPS 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 1.1265 1.124 1.0993 1.0874 1.0854 1.09 1.07 3.49%
Adjusted Per Share Value based on latest NOSH - 128,499
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
RPS 54.92 54.06 51.65 46.25 43.73 44.24 43.61 16.63%
EPS 3.58 3.07 1.95 2.54 3.27 3.56 3.46 2.30%
DPS 0.00 0.00 0.00 1.02 0.00 0.00 0.00 -
NAPS 0.4609 0.4595 0.451 0.4448 0.4442 0.4462 0.4385 3.38%
Price Multiplier on Financial Quarter End Date
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Date 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 -
Price 0.82 0.78 0.91 0.73 0.90 0.76 0.81 -
P/RPS 0.61 0.59 0.72 0.65 0.84 0.70 0.76 -13.64%
P/EPS 9.38 10.40 19.12 11.77 11.25 8.74 9.60 -1.53%
EY 10.67 9.62 5.23 8.49 8.89 11.45 10.42 1.59%
DY 0.00 0.00 0.00 3.42 0.00 0.00 0.00 -
P/NAPS 0.73 0.69 0.83 0.67 0.83 0.70 0.76 -2.65%
Price Multiplier on Announcement Date
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Date 30/04/12 30/01/12 24/10/11 28/07/11 25/04/11 27/01/11 19/10/10 -
Price 0.81 0.82 0.66 0.71 0.80 0.88 0.80 -
P/RPS 0.60 0.62 0.52 0.63 0.75 0.81 0.75 -13.83%
P/EPS 9.26 10.93 13.87 11.45 10.00 10.11 9.48 -1.55%
EY 10.80 9.15 7.21 8.73 10.00 9.89 10.55 1.57%
DY 0.00 0.00 0.00 3.52 0.00 0.00 0.00 -
P/NAPS 0.72 0.73 0.60 0.65 0.74 0.81 0.75 -2.68%

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