[SPRITZER] QoQ Cumulative Quarter Result on 31-Aug-2007 [#1]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
31-Oct-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2008
Quarter
31-Aug-2007 [#1]
Profit Trend
QoQ- -47.37%
YoY- 78.81%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Cumulative Result
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Revenue 98,745 72,195 44,712 23,925 76,773 55,056 36,219 95.03%
PBT 8,371 6,215 3,716 2,061 4,689 2,895 2,337 133.92%
Tax -537 -162 -97 -53 -874 -625 -420 17.78%
NP 7,834 6,053 3,619 2,008 3,815 2,270 1,917 155.38%
-
NP to SH 7,834 6,053 3,619 2,008 3,815 2,270 1,917 155.38%
-
Tax Rate 6.42% 2.61% 2.61% 2.57% 18.64% 21.59% 17.97% -
Total Cost 90,911 66,142 41,093 21,917 72,958 52,786 34,302 91.39%
-
Net Worth 121,243 118,870 117,903 116,302 114,293 112,877 113,975 4.20%
Dividend
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Div 1,959 - - - 1,469 - - -
Div Payout % 25.02% - - - 38.51% - - -
Equity
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Net Worth 121,243 118,870 117,903 116,302 114,293 112,877 113,975 4.20%
NOSH 48,993 48,972 48,971 48,975 48,973 49,028 49,028 -0.04%
Ratio Analysis
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
NP Margin 7.93% 8.38% 8.09% 8.39% 4.97% 4.12% 5.29% -
ROE 6.46% 5.09% 3.07% 1.73% 3.34% 2.01% 1.68% -
Per Share
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
RPS 201.55 147.42 91.30 48.85 156.77 112.29 73.87 95.13%
EPS 15.99 12.36 7.39 4.10 7.79 4.63 3.91 155.51%
DPS 4.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 2.4747 2.4273 2.4076 2.3747 2.3338 2.3023 2.3247 4.25%
Adjusted Per Share Value based on latest NOSH - 48,975
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
RPS 30.92 22.61 14.00 7.49 24.04 17.24 11.34 95.05%
EPS 2.45 1.90 1.13 0.63 1.19 0.71 0.60 155.25%
DPS 0.61 0.00 0.00 0.00 0.46 0.00 0.00 -
NAPS 0.3797 0.3723 0.3692 0.3642 0.3579 0.3535 0.3569 4.21%
Price Multiplier on Financial Quarter End Date
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Date 30/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 -
Price 0.52 0.44 0.47 0.42 0.48 0.52 0.47 -
P/RPS 0.26 0.30 0.51 0.86 0.31 0.46 0.64 -45.11%
P/EPS 3.25 3.56 6.36 10.24 6.16 11.23 12.02 -58.15%
EY 30.75 28.09 15.72 9.76 16.23 8.90 8.32 138.85%
DY 7.69 0.00 0.00 0.00 6.25 0.00 0.00 -
P/NAPS 0.21 0.18 0.20 0.18 0.21 0.23 0.20 3.30%
Price Multiplier on Announcement Date
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Date 29/07/08 24/04/08 30/01/08 31/10/07 26/07/07 27/04/07 25/01/07 -
Price 0.68 0.55 0.51 0.47 0.45 0.46 0.45 -
P/RPS 0.34 0.37 0.56 0.96 0.29 0.41 0.61 -32.24%
P/EPS 4.25 4.45 6.90 11.46 5.78 9.94 11.51 -48.50%
EY 23.51 22.47 14.49 8.72 17.31 10.07 8.69 94.04%
DY 5.88 0.00 0.00 0.00 6.67 0.00 0.00 -
P/NAPS 0.27 0.23 0.21 0.20 0.19 0.20 0.19 26.37%

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