[SPRITZER] QoQ Cumulative Quarter Result on 28-Feb-2009 [#3]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
28-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2009
Quarter
28-Feb-2009 [#3]
Profit Trend
QoQ- 65.5%
YoY- 1.27%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Cumulative Result
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Revenue 60,785 31,242 108,253 80,093 52,299 28,424 98,745 -27.61%
PBT 6,982 3,559 8,666 6,770 3,968 2,396 8,371 -11.38%
Tax -768 -495 -542 -640 -264 -17 -537 26.91%
NP 6,214 3,064 8,124 6,130 3,704 2,379 7,834 -14.29%
-
NP to SH 6,214 3,064 8,124 6,130 3,704 2,379 7,834 -14.29%
-
Tax Rate 11.00% 13.91% 6.25% 9.45% 6.65% 0.71% 6.42% -
Total Cost 54,571 28,178 100,129 73,963 48,595 26,045 90,911 -28.81%
-
Net Worth 133,418 130,109 127,267 125,383 124,956 123,517 121,243 6.58%
Dividend
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Div - - 2,612 - - - 1,959 -
Div Payout % - - 32.15% - - - 25.02% -
Equity
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Net Worth 133,418 130,109 127,267 125,383 124,956 123,517 121,243 6.58%
NOSH 130,546 130,382 130,610 130,703 48,994 48,950 48,993 92.08%
Ratio Analysis
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
NP Margin 10.22% 9.81% 7.50% 7.65% 7.08% 8.37% 7.93% -
ROE 4.66% 2.35% 6.38% 4.89% 2.96% 1.93% 6.46% -
Per Share
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
RPS 46.56 23.96 82.88 61.28 106.74 58.07 201.55 -62.31%
EPS 4.76 2.35 6.22 4.69 7.56 4.86 15.99 -55.38%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 4.00 -
NAPS 1.022 0.9979 0.9744 0.9593 2.5504 2.5233 2.4747 -44.51%
Adjusted Per Share Value based on latest NOSH - 130,430
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
RPS 19.04 9.78 33.90 25.08 16.38 8.90 30.92 -27.59%
EPS 1.95 0.96 2.54 1.92 1.16 0.75 2.45 -14.10%
DPS 0.00 0.00 0.82 0.00 0.00 0.00 0.61 -
NAPS 0.4178 0.4075 0.3986 0.3927 0.3913 0.3868 0.3797 6.57%
Price Multiplier on Financial Quarter End Date
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Date 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 -
Price 0.56 0.56 0.48 0.53 0.54 0.54 0.52 -
P/RPS 1.20 2.34 0.58 0.86 0.51 0.93 0.26 176.94%
P/EPS 11.76 23.83 7.72 11.30 7.14 11.11 3.25 135.51%
EY 8.50 4.20 12.96 8.85 14.00 9.00 30.75 -57.53%
DY 0.00 0.00 4.17 0.00 0.00 0.00 7.69 -
P/NAPS 0.55 0.56 0.49 0.55 0.21 0.21 0.21 89.89%
Price Multiplier on Announcement Date
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Date 28/01/10 28/09/09 28/07/09 28/04/09 22/01/09 22/10/08 29/07/08 -
Price 0.54 0.56 0.56 0.46 0.48 0.50 0.68 -
P/RPS 1.16 2.34 0.68 0.75 0.45 0.86 0.34 126.46%
P/EPS 11.34 23.83 9.00 9.81 6.35 10.29 4.25 92.26%
EY 8.81 4.20 11.11 10.20 15.75 9.72 23.51 -47.99%
DY 0.00 0.00 3.57 0.00 0.00 0.00 5.88 -
P/NAPS 0.53 0.56 0.57 0.48 0.19 0.20 0.27 56.70%

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