[SPRITZER] QoQ Cumulative Quarter Result on 28-Feb-2011 [#3]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
25-Apr-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2011
Quarter
28-Feb-2011 [#3]
Profit Trend
QoQ- 37.9%
YoY- -16.73%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Cumulative Result
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Revenue 86,307 41,235 147,682 104,726 70,639 34,811 131,636 -24.50%
PBT 6,304 2,063 10,166 9,157 6,056 3,278 14,314 -42.08%
Tax -1,409 -504 -2,068 -1,316 -370 -517 -1,773 -14.19%
NP 4,895 1,559 8,098 7,841 5,686 2,761 12,541 -46.56%
-
NP to SH 4,895 1,559 8,098 7,841 5,686 2,761 12,541 -46.56%
-
Tax Rate 22.35% 24.43% 20.34% 14.37% 6.11% 15.77% 12.39% -
Total Cost 81,412 39,676 139,584 96,885 64,953 32,050 119,095 -22.38%
-
Net Worth 146,719 144,017 142,028 141,843 142,476 140,012 137,219 4.55%
Dividend
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Div - - 3,265 - - - 3,265 -
Div Payout % - - 40.32% - - - 26.04% -
Equity
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Net Worth 146,719 144,017 142,028 141,843 142,476 140,012 137,219 4.55%
NOSH 130,533 131,008 130,612 130,683 130,712 130,853 130,635 -0.05%
Ratio Analysis
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
NP Margin 5.67% 3.78% 5.48% 7.49% 8.05% 7.93% 9.53% -
ROE 3.34% 1.08% 5.70% 5.53% 3.99% 1.97% 9.14% -
Per Share
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
RPS 66.12 31.48 113.07 80.14 54.04 26.60 100.77 -24.47%
EPS 3.75 1.19 6.20 6.00 4.35 2.11 9.60 -46.53%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 2.50 -
NAPS 1.124 1.0993 1.0874 1.0854 1.09 1.07 1.0504 4.61%
Adjusted Per Share Value based on latest NOSH - 130,666
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
RPS 27.03 12.91 46.25 32.80 22.12 10.90 41.22 -24.50%
EPS 1.53 0.49 2.54 2.46 1.78 0.86 3.93 -46.65%
DPS 0.00 0.00 1.02 0.00 0.00 0.00 1.02 -
NAPS 0.4595 0.451 0.4448 0.4442 0.4462 0.4385 0.4297 4.56%
Price Multiplier on Financial Quarter End Date
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Date 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 -
Price 0.78 0.91 0.73 0.90 0.76 0.81 0.74 -
P/RPS 1.18 2.89 0.65 1.12 1.41 3.04 0.73 37.69%
P/EPS 20.80 76.47 11.77 15.00 17.47 38.39 7.71 93.67%
EY 4.81 1.31 8.49 6.67 5.72 2.60 12.97 -48.35%
DY 0.00 0.00 3.42 0.00 0.00 0.00 3.38 -
P/NAPS 0.69 0.83 0.67 0.83 0.70 0.76 0.70 -0.95%
Price Multiplier on Announcement Date
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Date 30/01/12 24/10/11 28/07/11 25/04/11 27/01/11 19/10/10 26/07/10 -
Price 0.82 0.66 0.71 0.80 0.88 0.80 0.86 -
P/RPS 1.24 2.10 0.63 1.00 1.63 3.01 0.85 28.59%
P/EPS 21.87 55.46 11.45 13.33 20.23 37.91 8.96 81.18%
EY 4.57 1.80 8.73 7.50 4.94 2.64 11.16 -44.82%
DY 0.00 0.00 3.52 0.00 0.00 0.00 2.91 -
P/NAPS 0.73 0.60 0.65 0.74 0.81 0.75 0.82 -7.45%

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