[SPRITZER] YoY Cumulative Quarter Result on 29-Feb-2008 [#3]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
24-Apr-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2008
Quarter
29-Feb-2008 [#3]
Profit Trend
QoQ- 67.26%
YoY- 166.65%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Cumulative Result
28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 CAGR
Revenue 104,726 93,275 80,093 72,195 55,056 49,812 48,182 13.80%
PBT 9,157 10,509 6,770 6,215 2,895 2,879 2,230 26.53%
Tax -1,316 -1,093 -640 -162 -625 -758 -669 11.93%
NP 7,841 9,416 6,130 6,053 2,270 2,121 1,561 30.85%
-
NP to SH 7,841 9,416 6,130 6,053 2,270 2,121 1,561 30.85%
-
Tax Rate 14.37% 10.40% 9.45% 2.61% 21.59% 26.33% 30.00% -
Total Cost 96,885 83,859 73,963 66,142 52,786 47,691 46,621 12.95%
-
Net Worth 141,843 134,057 125,383 118,870 112,877 110,791 101,567 5.72%
Dividend
28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 CAGR
Div - - - - - 1,224 1,468 -
Div Payout % - - - - - 57.74% 94.04% -
Equity
28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 CAGR
Net Worth 141,843 134,057 125,383 118,870 112,877 110,791 101,567 5.72%
NOSH 130,683 130,596 130,703 48,972 49,028 48,983 48,934 17.77%
Ratio Analysis
28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 CAGR
NP Margin 7.49% 10.09% 7.65% 8.38% 4.12% 4.26% 3.24% -
ROE 5.53% 7.02% 4.89% 5.09% 2.01% 1.91% 1.54% -
Per Share
28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 CAGR
RPS 80.14 71.42 61.28 147.42 112.29 101.69 98.46 -3.37%
EPS 6.00 7.21 4.69 12.36 4.63 4.33 3.19 11.09%
DPS 0.00 0.00 0.00 0.00 0.00 2.50 3.00 -
NAPS 1.0854 1.0265 0.9593 2.4273 2.3023 2.2618 2.0756 -10.23%
Adjusted Per Share Value based on latest NOSH - 48,973
28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 CAGR
RPS 32.80 29.21 25.08 22.61 17.24 15.60 15.09 13.80%
EPS 2.46 2.95 1.92 1.90 0.71 0.66 0.49 30.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.38 0.46 -
NAPS 0.4442 0.4198 0.3927 0.3723 0.3535 0.347 0.3181 5.72%
Price Multiplier on Financial Quarter End Date
28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 CAGR
Date 28/02/11 25/02/10 27/02/09 29/02/08 28/02/07 28/02/06 28/02/05 -
Price 0.90 0.55 0.53 0.44 0.52 0.44 0.51 -
P/RPS 1.12 0.77 0.86 0.30 0.46 0.43 0.52 13.63%
P/EPS 15.00 7.63 11.30 3.56 11.23 10.16 15.99 -1.05%
EY 6.67 13.11 8.85 28.09 8.90 9.84 6.25 1.08%
DY 0.00 0.00 0.00 0.00 0.00 5.68 5.88 -
P/NAPS 0.83 0.54 0.55 0.18 0.23 0.19 0.25 22.12%
Price Multiplier on Announcement Date
28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 CAGR
Date 25/04/11 20/04/10 28/04/09 24/04/08 27/04/07 25/04/06 28/04/05 -
Price 0.80 0.74 0.46 0.55 0.46 0.45 0.48 -
P/RPS 1.00 1.04 0.75 0.37 0.41 0.44 0.49 12.61%
P/EPS 13.33 10.26 9.81 4.45 9.94 10.39 15.05 -2.00%
EY 7.50 9.74 10.20 22.47 10.07 9.62 6.65 2.02%
DY 0.00 0.00 0.00 0.00 0.00 5.56 6.25 -
P/NAPS 0.74 0.72 0.48 0.23 0.20 0.20 0.23 21.49%

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