[SPRITZER] QoQ Quarter Result on 30-Nov-2006 [#2]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
25-Jan-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2007
Quarter
30-Nov-2006 [#2]
Profit Trend
QoQ- -29.3%
YoY- 66.81%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Quarter Result
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Revenue 23,925 21,717 18,837 17,382 18,837 19,431 17,286 24.12%
PBT 2,061 1,794 558 891 1,446 1,458 1,038 57.77%
Tax -53 -249 -205 -97 -323 -290 -304 -68.69%
NP 2,008 1,545 353 794 1,123 1,168 734 95.24%
-
NP to SH 2,008 1,545 353 794 1,123 1,168 734 95.24%
-
Tax Rate 2.57% 13.88% 36.74% 10.89% 22.34% 19.89% 29.29% -
Total Cost 21,917 20,172 18,484 16,588 17,714 18,263 16,552 20.52%
-
Net Worth 116,302 114,467 112,876 113,939 113,207 112,167 110,677 3.35%
Dividend
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Div - 1,471 - - 1,471 - 1,223 -
Div Payout % - 95.24% - - 131.00% - 166.67% -
Equity
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Net Worth 116,302 114,467 112,876 113,939 113,207 112,167 110,677 3.35%
NOSH 48,975 49,047 49,027 49,012 49,039 49,075 48,933 0.05%
Ratio Analysis
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
NP Margin 8.39% 7.11% 1.87% 4.57% 5.96% 6.01% 4.25% -
ROE 1.73% 1.35% 0.31% 0.70% 0.99% 1.04% 0.66% -
Per Share
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
RPS 48.85 44.28 38.42 35.46 38.41 39.59 35.33 24.03%
EPS 4.10 3.15 0.72 1.62 2.29 2.38 1.50 95.13%
DPS 0.00 3.00 0.00 0.00 3.00 0.00 2.50 -
NAPS 2.3747 2.3338 2.3023 2.3247 2.3085 2.2856 2.2618 3.29%
Adjusted Per Share Value based on latest NOSH - 49,012
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
RPS 7.49 6.80 5.90 5.44 5.90 6.09 5.41 24.14%
EPS 0.63 0.48 0.11 0.25 0.35 0.37 0.23 95.40%
DPS 0.00 0.46 0.00 0.00 0.46 0.00 0.38 -
NAPS 0.3642 0.3585 0.3535 0.3568 0.3545 0.3513 0.3466 3.34%
Price Multiplier on Financial Quarter End Date
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Date 31/08/07 31/05/07 28/02/07 30/11/06 30/08/06 31/05/06 28/02/06 -
Price 0.42 0.48 0.52 0.47 0.44 0.42 0.44 -
P/RPS 0.86 1.08 1.35 1.33 1.15 1.06 1.25 -22.01%
P/EPS 10.24 15.24 72.22 29.01 19.21 17.65 29.33 -50.32%
EY 9.76 6.56 1.38 3.45 5.20 5.67 3.41 101.20%
DY 0.00 6.25 0.00 0.00 6.82 0.00 5.68 -
P/NAPS 0.18 0.21 0.23 0.20 0.19 0.18 0.19 -3.53%
Price Multiplier on Announcement Date
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Date 31/10/07 26/07/07 27/04/07 25/01/07 19/10/06 27/07/06 25/04/06 -
Price 0.47 0.45 0.46 0.45 0.42 0.44 0.45 -
P/RPS 0.96 1.02 1.20 1.27 1.09 1.11 1.27 -16.97%
P/EPS 11.46 14.29 63.89 27.78 18.34 18.49 30.00 -47.26%
EY 8.72 7.00 1.57 3.60 5.45 5.41 3.33 89.65%
DY 0.00 6.67 0.00 0.00 7.14 0.00 5.56 -
P/NAPS 0.20 0.19 0.20 0.19 0.18 0.19 0.20 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