[SPRITZER] QoQ 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- -26.29%
YoY- -32.69%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Quarter Result
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Revenue 45,073 41,235 42,955 34,087 35,828 34,811 38,361 11.33%
PBT 4,241 2,063 1,009 3,102 2,778 3,278 3,805 7.49%
Tax -905 -504 -752 -946 147 -517 -680 20.97%
NP 3,336 1,559 257 2,156 2,925 2,761 3,125 4.44%
-
NP to SH 3,336 1,559 257 2,156 2,925 2,761 3,125 4.44%
-
Tax Rate 21.34% 24.43% 74.53% 30.50% -5.29% 15.77% 17.87% -
Total Cost 41,737 39,676 42,698 31,931 32,903 32,050 35,236 11.93%
-
Net Worth 147,045 144,017 139,730 141,825 142,332 140,012 137,343 4.65%
Dividend
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Div - - 3,212 - - - 3,268 -
Div Payout % - - 1,250.00% - - - 104.60% -
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 147,045 144,017 139,730 141,825 142,332 140,012 137,343 4.65%
NOSH 130,823 131,008 128,499 130,666 130,580 130,853 130,753 0.03%
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 7.40% 3.78% 0.60% 6.32% 8.16% 7.93% 8.15% -
ROE 2.27% 1.08% 0.18% 1.52% 2.06% 1.97% 2.28% -
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 34.45 31.48 33.43 26.09 27.44 26.60 29.34 11.28%
EPS 2.55 1.19 0.20 1.65 2.24 2.11 2.39 4.41%
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 14.12 12.91 13.45 10.68 11.22 10.90 12.01 11.38%
EPS 1.04 0.49 0.08 0.68 0.92 0.86 0.98 4.03%
DPS 0.00 0.00 1.01 0.00 0.00 0.00 1.02 -
NAPS 0.4605 0.451 0.4376 0.4442 0.4457 0.4385 0.4301 4.65%
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 2.26 2.89 2.18 3.45 2.77 3.04 2.52 -6.99%
P/EPS 30.59 76.47 365.00 54.55 33.93 38.39 30.96 -0.79%
EY 3.27 1.31 0.27 1.83 2.95 2.60 3.23 0.82%
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 2.38 2.10 2.12 3.07 3.21 3.01 2.93 -12.93%
P/EPS 32.16 55.46 355.00 48.48 39.29 37.91 35.98 -7.20%
EY 3.11 1.80 0.28 2.06 2.55 2.64 2.78 7.75%
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