[SPRITZER] YoY Annualized 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- 110.54%
YoY- 78.81%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
Revenue 139,244 124,968 113,696 95,700 75,348 68,464 64,584 13.65%
PBT 13,112 14,236 9,584 8,244 5,784 4,936 4,288 20.46%
Tax -2,068 -1,980 -68 -212 -1,292 -1,292 -1,244 8.83%
NP 11,044 12,256 9,516 8,032 4,492 3,644 3,044 23.94%
-
NP to SH 11,044 12,256 9,516 8,032 4,492 3,644 3,044 23.94%
-
Tax Rate 15.77% 13.91% 0.71% 2.57% 22.34% 26.18% 29.01% -
Total Cost 128,200 112,712 104,180 87,668 70,856 64,820 61,540 13.00%
-
Net Worth 140,012 130,109 123,517 116,302 113,207 110,750 102,572 5.32%
Dividend
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
Div - - - - 5,884 - - -
Div Payout % - - - - 131.00% - - -
Equity
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
Net Worth 140,012 130,109 123,517 116,302 113,207 110,750 102,572 5.32%
NOSH 130,853 130,382 48,950 48,975 49,039 48,978 49,096 17.73%
Ratio Analysis
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
NP Margin 7.93% 9.81% 8.37% 8.39% 5.96% 5.32% 4.71% -
ROE 7.89% 9.42% 7.70% 6.91% 3.97% 3.29% 2.97% -
Per Share
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
RPS 106.41 95.85 232.27 195.40 153.65 139.78 131.54 -3.47%
EPS 8.44 9.40 19.44 16.40 9.16 7.44 6.20 5.27%
DPS 0.00 0.00 0.00 0.00 12.00 0.00 0.00 -
NAPS 1.07 0.9979 2.5233 2.3747 2.3085 2.2612 2.0892 -10.54%
Adjusted Per Share Value based on latest NOSH - 48,975
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
RPS 43.61 39.14 35.61 29.97 23.60 21.44 20.23 13.65%
EPS 3.46 3.84 2.98 2.52 1.41 1.14 0.95 24.02%
DPS 0.00 0.00 0.00 0.00 1.84 0.00 0.00 -
NAPS 0.4385 0.4075 0.3868 0.3642 0.3545 0.3468 0.3212 5.32%
Price Multiplier on Financial Quarter End Date
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
Date 30/08/10 28/08/09 29/08/08 31/08/07 30/08/06 30/08/05 30/08/04 -
Price 0.81 0.56 0.54 0.42 0.44 0.44 0.61 -
P/RPS 0.76 0.58 0.23 0.21 0.29 0.31 0.46 8.72%
P/EPS 9.60 5.96 2.78 2.56 4.80 5.91 9.84 -0.41%
EY 10.42 16.79 36.00 39.05 20.82 16.91 10.16 0.42%
DY 0.00 0.00 0.00 0.00 27.27 0.00 0.00 -
P/NAPS 0.76 0.56 0.21 0.18 0.19 0.19 0.29 17.40%
Price Multiplier on Announcement Date
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
Date 19/10/10 28/09/09 22/10/08 31/10/07 19/10/06 27/10/05 05/10/04 -
Price 0.80 0.56 0.50 0.47 0.42 0.44 0.60 -
P/RPS 0.75 0.58 0.22 0.24 0.27 0.31 0.46 8.48%
P/EPS 9.48 5.96 2.57 2.87 4.59 5.91 9.68 -0.34%
EY 10.55 16.79 38.88 34.89 21.81 16.91 10.33 0.35%
DY 0.00 0.00 0.00 0.00 28.57 0.00 0.00 -
P/NAPS 0.75 0.56 0.20 0.20 0.18 0.19 0.29 17.15%

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