[SPRITZER] YoY Cumulative Quarter Result on 28-Feb-2006 [#3]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
25-Apr-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2006
Quarter
28-Feb-2006 [#3]
Profit Trend
QoQ- 52.92%
YoY- 35.87%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Cumulative Result
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
Revenue 80,093 72,195 55,056 49,812 48,182 47,628 40,086 12.21%
PBT 6,770 6,215 2,895 2,879 2,230 3,814 4,860 5.67%
Tax -640 -162 -625 -758 -669 -813 -1,755 -15.46%
NP 6,130 6,053 2,270 2,121 1,561 3,001 3,105 11.99%
-
NP to SH 6,130 6,053 2,270 2,121 1,561 3,001 3,105 11.99%
-
Tax Rate 9.45% 2.61% 21.59% 26.33% 30.00% 21.32% 36.11% -
Total Cost 73,963 66,142 52,786 47,691 46,621 44,627 36,981 12.23%
-
Net Worth 125,383 118,870 112,877 110,791 101,567 104,216 101,647 3.55%
Dividend
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
Div - - - 1,224 1,468 1,225 1,224 -
Div Payout % - - - 57.74% 94.04% 40.85% 39.43% -
Equity
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
Net Worth 125,383 118,870 112,877 110,791 101,567 104,216 101,647 3.55%
NOSH 130,703 48,972 49,028 48,983 48,934 49,035 48,974 17.75%
Ratio Analysis
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
NP Margin 7.65% 8.38% 4.12% 4.26% 3.24% 6.30% 7.75% -
ROE 4.89% 5.09% 2.01% 1.91% 1.54% 2.88% 3.05% -
Per Share
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
RPS 61.28 147.42 112.29 101.69 98.46 97.13 81.85 -4.70%
EPS 4.69 12.36 4.63 4.33 3.19 6.12 6.34 -4.89%
DPS 0.00 0.00 0.00 2.50 3.00 2.50 2.50 -
NAPS 0.9593 2.4273 2.3023 2.2618 2.0756 2.1253 2.0755 -12.05%
Adjusted Per Share Value based on latest NOSH - 48,933
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
RPS 25.08 22.61 17.24 15.60 15.09 14.92 12.55 12.21%
EPS 1.92 1.90 0.71 0.66 0.49 0.94 0.97 12.04%
DPS 0.00 0.00 0.00 0.38 0.46 0.38 0.38 -
NAPS 0.3927 0.3723 0.3535 0.347 0.3181 0.3264 0.3183 3.55%
Price Multiplier on Financial Quarter End Date
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
Date 27/02/09 29/02/08 28/02/07 28/02/06 28/02/05 27/02/04 28/02/03 -
Price 0.53 0.44 0.52 0.44 0.51 0.69 0.53 -
P/RPS 0.86 0.30 0.46 0.43 0.52 0.71 0.65 4.77%
P/EPS 11.30 3.56 11.23 10.16 15.99 11.27 8.36 5.14%
EY 8.85 28.09 8.90 9.84 6.25 8.87 11.96 -4.89%
DY 0.00 0.00 0.00 5.68 5.88 3.62 4.72 -
P/NAPS 0.55 0.18 0.23 0.19 0.25 0.32 0.26 13.28%
Price Multiplier on Announcement Date
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
Date 28/04/09 24/04/08 27/04/07 25/04/06 28/04/05 29/04/04 24/04/03 -
Price 0.46 0.55 0.46 0.45 0.48 0.66 0.55 -
P/RPS 0.75 0.37 0.41 0.44 0.49 0.68 0.67 1.89%
P/EPS 9.81 4.45 9.94 10.39 15.05 10.78 8.68 2.05%
EY 10.20 22.47 10.07 9.62 6.65 9.27 11.53 -2.02%
DY 0.00 0.00 0.00 5.56 6.25 3.79 4.55 -
P/NAPS 0.48 0.23 0.20 0.20 0.23 0.31 0.26 10.74%

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