[SPRITZER] QoQ Quarter Result on 30-Nov-2005 [#2]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
25-Jan-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2006
Quarter
30-Nov-2005 [#2]
Profit Trend
QoQ- -47.75%
YoY- 16.38%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Quarter Result
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Revenue 18,837 19,431 17,286 15,410 17,116 17,721 17,903 3.43%
PBT 1,446 1,458 1,038 607 1,234 1,317 563 87.22%
Tax -323 -290 -304 -131 -323 -66 -172 52.03%
NP 1,123 1,168 734 476 911 1,251 391 101.66%
-
NP to SH 1,123 1,168 734 476 911 1,251 391 101.66%
-
Tax Rate 22.34% 19.89% 29.29% 21.58% 26.18% 5.01% 30.55% -
Total Cost 17,714 18,263 16,552 14,934 16,205 16,470 17,512 0.76%
-
Net Worth 113,207 112,167 110,677 111,482 110,750 110,019 101,444 7.56%
Dividend
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Div 1,471 - 1,223 - - - 1,466 0.22%
Div Payout % 131.00% - 166.67% - - - 375.00% -
Equity
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Net Worth 113,207 112,167 110,677 111,482 110,750 110,019 101,444 7.56%
NOSH 49,039 49,075 48,933 49,072 48,978 49,058 48,874 0.22%
Ratio Analysis
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
NP Margin 5.96% 6.01% 4.25% 3.09% 5.32% 7.06% 2.18% -
ROE 0.99% 1.04% 0.66% 0.43% 0.82% 1.14% 0.39% -
Per Share
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
RPS 38.41 39.59 35.33 31.40 34.95 36.12 36.63 3.20%
EPS 2.29 2.38 1.50 0.97 1.86 2.55 0.80 101.21%
DPS 3.00 0.00 2.50 0.00 0.00 0.00 3.00 0.00%
NAPS 2.3085 2.2856 2.2618 2.2718 2.2612 2.2426 2.0756 7.32%
Adjusted Per Share Value based on latest NOSH - 49,072
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
RPS 5.90 6.09 5.41 4.83 5.36 5.55 5.61 3.40%
EPS 0.35 0.37 0.23 0.15 0.29 0.39 0.12 103.74%
DPS 0.46 0.00 0.38 0.00 0.00 0.00 0.46 0.00%
NAPS 0.3545 0.3513 0.3466 0.3491 0.3468 0.3445 0.3177 7.55%
Price Multiplier on Financial Quarter End Date
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Date 30/08/06 31/05/06 28/02/06 30/11/05 30/08/05 31/05/05 28/02/05 -
Price 0.44 0.42 0.44 0.46 0.44 0.49 0.51 -
P/RPS 1.15 1.06 1.25 1.46 1.26 1.36 1.39 -11.83%
P/EPS 19.21 17.65 29.33 47.42 23.66 19.22 63.75 -54.95%
EY 5.20 5.67 3.41 2.11 4.23 5.20 1.57 121.71%
DY 6.82 0.00 5.68 0.00 0.00 0.00 5.88 10.36%
P/NAPS 0.19 0.18 0.19 0.20 0.19 0.22 0.25 -16.67%
Price Multiplier on Announcement Date
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Date 19/10/06 27/07/06 25/04/06 25/01/06 27/10/05 28/07/05 28/04/05 -
Price 0.42 0.44 0.45 0.43 0.44 0.52 0.48 -
P/RPS 1.09 1.11 1.27 1.37 1.26 1.44 1.31 -11.50%
P/EPS 18.34 18.49 30.00 44.33 23.66 20.39 60.00 -54.52%
EY 5.45 5.41 3.33 2.26 4.23 4.90 1.67 119.54%
DY 7.14 0.00 5.56 0.00 0.00 0.00 6.25 9.25%
P/NAPS 0.18 0.19 0.20 0.19 0.19 0.23 0.23 -15.03%

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