[SPRITZER] YoY Cumulative 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- 70.7%
YoY- 38.21%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Cumulative Result
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Revenue 60,785 52,299 44,712 36,219 32,526 30,279 30,704 12.04%
PBT 6,982 3,968 3,716 2,337 1,841 1,667 2,834 16.19%
Tax -768 -264 -97 -420 -454 -497 -668 2.35%
NP 6,214 3,704 3,619 1,917 1,387 1,170 2,166 19.18%
-
NP to SH 6,214 3,704 3,619 1,917 1,387 1,170 2,166 19.18%
-
Tax Rate 11.00% 6.65% 2.61% 17.97% 24.66% 29.81% 23.57% -
Total Cost 54,571 48,595 41,093 34,302 31,139 29,109 28,538 11.39%
-
Net Worth 133,418 124,956 117,903 113,975 111,342 102,685 104,541 4.14%
Dividend
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Net Worth 133,418 124,956 117,903 113,975 111,342 102,685 104,541 4.14%
NOSH 130,546 48,994 48,971 49,028 49,010 48,953 49,004 17.72%
Ratio Analysis
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
NP Margin 10.22% 7.08% 8.09% 5.29% 4.26% 3.86% 7.05% -
ROE 4.66% 2.96% 3.07% 1.68% 1.25% 1.14% 2.07% -
Per Share
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
RPS 46.56 106.74 91.30 73.87 66.37 61.85 62.66 -4.82%
EPS 4.76 7.56 7.39 3.91 2.83 2.39 4.42 1.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.022 2.5504 2.4076 2.3247 2.2718 2.0976 2.1333 -11.53%
Adjusted Per Share Value based on latest NOSH - 49,012
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
RPS 19.04 16.38 14.00 11.34 10.19 9.48 9.62 12.03%
EPS 1.95 1.16 1.13 0.60 0.43 0.37 0.68 19.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4178 0.3913 0.3692 0.3569 0.3487 0.3216 0.3274 4.14%
Price Multiplier on Financial Quarter End Date
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Date 30/11/09 28/11/08 30/11/07 30/11/06 30/11/05 30/11/04 28/11/03 -
Price 0.56 0.54 0.47 0.47 0.46 0.58 0.59 -
P/RPS 1.20 0.51 0.51 0.64 0.69 0.94 0.94 4.15%
P/EPS 11.76 7.14 6.36 12.02 16.25 24.27 13.35 -2.08%
EY 8.50 14.00 15.72 8.32 6.15 4.12 7.49 2.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.21 0.20 0.20 0.20 0.28 0.28 11.89%
Price Multiplier on Announcement Date
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Date 28/01/10 22/01/09 30/01/08 25/01/07 25/01/06 27/01/05 29/01/04 -
Price 0.54 0.48 0.51 0.45 0.43 0.58 0.63 -
P/RPS 1.16 0.45 0.56 0.61 0.65 0.94 1.01 2.33%
P/EPS 11.34 6.35 6.90 11.51 15.19 24.27 14.25 -3.73%
EY 8.81 15.75 14.49 8.69 6.58 4.12 7.02 3.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.19 0.21 0.19 0.19 0.28 0.30 9.93%

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