[SPRITZER] QoQ Cumulative Quarter Result on 31-Aug-2006 [#1]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
19-Oct-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2007
Quarter
31-Aug-2006 [#1]
Profit Trend
QoQ- -65.86%
YoY- 23.27%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Cumulative Result
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Revenue 76,773 55,056 36,219 18,837 69,243 49,812 32,526 77.36%
PBT 4,689 2,895 2,337 1,446 4,337 2,879 1,841 86.60%
Tax -874 -625 -420 -323 -1,048 -758 -454 54.81%
NP 3,815 2,270 1,917 1,123 3,289 2,121 1,387 96.43%
-
NP to SH 3,815 2,270 1,917 1,123 3,289 2,121 1,387 96.43%
-
Tax Rate 18.64% 21.59% 17.97% 22.34% 24.16% 26.33% 24.66% -
Total Cost 72,958 52,786 34,302 17,714 65,954 47,691 31,139 76.49%
-
Net Worth 114,293 112,877 113,975 113,207 112,031 110,791 111,342 1.76%
Dividend
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Div 1,469 - - 1,471 1,225 1,224 - -
Div Payout % 38.51% - - 131.00% 37.26% 57.74% - -
Equity
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Net Worth 114,293 112,877 113,975 113,207 112,031 110,791 111,342 1.76%
NOSH 48,973 49,028 49,028 49,039 49,016 48,983 49,010 -0.05%
Ratio Analysis
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
NP Margin 4.97% 4.12% 5.29% 5.96% 4.75% 4.26% 4.26% -
ROE 3.34% 2.01% 1.68% 0.99% 2.94% 1.91% 1.25% -
Per Share
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
RPS 156.77 112.29 73.87 38.41 141.26 101.69 66.37 77.45%
EPS 7.79 4.63 3.91 2.29 6.71 4.33 2.83 96.53%
DPS 3.00 0.00 0.00 3.00 2.50 2.50 0.00 -
NAPS 2.3338 2.3023 2.3247 2.3085 2.2856 2.2618 2.2718 1.81%
Adjusted Per Share Value based on latest NOSH - 49,039
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
RPS 24.04 17.24 11.34 5.90 21.68 15.60 10.19 77.31%
EPS 1.19 0.71 0.60 0.35 1.03 0.66 0.43 97.23%
DPS 0.46 0.00 0.00 0.46 0.38 0.38 0.00 -
NAPS 0.3579 0.3535 0.3569 0.3545 0.3509 0.347 0.3487 1.75%
Price Multiplier on Financial Quarter End Date
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Date 31/05/07 28/02/07 30/11/06 30/08/06 31/05/06 28/02/06 30/11/05 -
Price 0.48 0.52 0.47 0.44 0.42 0.44 0.46 -
P/RPS 0.31 0.46 0.64 1.15 0.30 0.43 0.69 -41.36%
P/EPS 6.16 11.23 12.02 19.21 6.26 10.16 16.25 -47.65%
EY 16.23 8.90 8.32 5.20 15.98 9.84 6.15 91.08%
DY 6.25 0.00 0.00 6.82 5.95 5.68 0.00 -
P/NAPS 0.21 0.23 0.20 0.19 0.18 0.19 0.20 3.30%
Price Multiplier on Announcement Date
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Date 26/07/07 27/04/07 25/01/07 19/10/06 27/07/06 25/04/06 25/01/06 -
Price 0.45 0.46 0.45 0.42 0.44 0.45 0.43 -
P/RPS 0.29 0.41 0.61 1.09 0.31 0.44 0.65 -41.64%
P/EPS 5.78 9.94 11.51 18.34 6.56 10.39 15.19 -47.52%
EY 17.31 10.07 8.69 5.45 15.25 9.62 6.58 90.67%
DY 6.67 0.00 0.00 7.14 5.68 5.56 0.00 -
P/NAPS 0.19 0.20 0.19 0.18 0.19 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