[SPRITZER] QoQ 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- 83.09%
YoY- -0.33%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Quarter Result
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Revenue 29,543 31,242 28,160 27,794 23,875 28,424 26,550 7.37%
PBT 3,423 3,559 1,896 2,802 1,572 2,396 2,156 36.05%
Tax -273 -495 98 -376 -247 -17 -375 -19.05%
NP 3,150 3,064 1,994 2,426 1,325 2,379 1,781 46.19%
-
NP to SH 3,150 3,064 1,994 2,426 1,325 2,379 1,781 46.19%
-
Tax Rate 7.98% 13.91% -5.17% 13.42% 15.71% 0.71% 17.39% -
Total Cost 26,393 28,178 26,166 25,368 22,550 26,045 24,769 4.32%
-
Net Worth 133,580 130,109 126,990 125,121 125,158 123,517 121,083 6.76%
Dividend
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Div - - 2,606 - - - 1,957 -
Div Payout % - - 130.72% - - - 109.89% -
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 133,580 130,109 126,990 125,121 125,158 123,517 121,083 6.76%
NOSH 130,705 130,382 130,326 130,430 49,074 48,950 48,928 92.41%
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 10.66% 9.81% 7.08% 8.73% 5.55% 8.37% 6.71% -
ROE 2.36% 2.35% 1.57% 1.94% 1.06% 1.93% 1.47% -
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 22.60 23.96 21.61 21.31 48.65 58.07 54.26 -44.19%
EPS 2.41 2.35 1.53 1.86 2.70 4.86 3.64 -24.01%
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 9.25 9.78 8.82 8.70 7.48 8.90 8.31 7.39%
EPS 0.99 0.96 0.62 0.76 0.41 0.75 0.56 46.15%
DPS 0.00 0.00 0.82 0.00 0.00 0.00 0.61 -
NAPS 0.4183 0.4075 0.3977 0.3918 0.392 0.3868 0.3792 6.75%
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 2.48 2.34 2.22 2.49 1.11 0.93 0.96 88.16%
P/EPS 23.24 23.83 31.37 28.49 20.00 11.11 14.29 38.25%
EY 4.30 4.20 3.19 3.51 5.00 9.00 7.00 -27.71%
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 2.39 2.34 2.59 2.16 0.99 0.86 1.25 53.98%
P/EPS 22.41 23.83 36.60 24.73 17.78 10.29 18.68 12.89%
EY 4.46 4.20 2.73 4.04 5.63 9.72 5.35 -11.41%
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