[SPRITZER] QoQ Annualized Quarter Result on 30-Nov-2005 [#2]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
25-Jan-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2006
Quarter
30-Nov-2005 [#2]
Profit Trend
QoQ- -23.87%
YoY- 18.55%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Revenue 75,348 69,243 66,416 65,052 68,464 65,903 64,242 11.18%
PBT 5,784 4,337 3,838 3,682 4,936 3,547 2,973 55.65%
Tax -1,292 -1,048 -1,010 -908 -1,292 -735 -892 27.92%
NP 4,492 3,289 2,828 2,774 3,644 2,812 2,081 66.78%
-
NP to SH 4,492 3,289 2,828 2,774 3,644 2,812 2,081 66.78%
-
Tax Rate 22.34% 24.16% 26.32% 24.66% 26.18% 20.72% 30.00% -
Total Cost 70,856 65,954 63,588 62,278 64,820 63,091 62,161 9.09%
-
Net Worth 113,207 112,031 110,791 111,342 110,750 109,863 101,567 7.48%
Dividend
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Div 5,884 1,225 1,632 - - 1,469 1,957 107.89%
Div Payout % 131.00% 37.26% 57.74% - - 52.26% 94.04% -
Equity
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Net Worth 113,207 112,031 110,791 111,342 110,750 109,863 101,567 7.48%
NOSH 49,039 49,016 48,983 49,010 48,978 48,989 48,934 0.14%
Ratio Analysis
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
NP Margin 5.96% 4.75% 4.26% 4.26% 5.32% 4.27% 3.24% -
ROE 3.97% 2.94% 2.55% 2.49% 3.29% 2.56% 2.05% -
Per Share
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
RPS 153.65 141.26 135.59 132.73 139.78 134.52 131.28 11.02%
EPS 9.16 6.71 5.77 5.66 7.44 5.74 4.25 66.62%
DPS 12.00 2.50 3.33 0.00 0.00 3.00 4.00 107.59%
NAPS 2.3085 2.2856 2.2618 2.2718 2.2612 2.2426 2.0756 7.32%
Adjusted Per Share Value based on latest NOSH - 49,072
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
RPS 23.63 21.72 20.83 20.40 21.47 20.67 20.15 11.17%
EPS 1.41 1.03 0.89 0.87 1.14 0.88 0.65 67.33%
DPS 1.85 0.38 0.51 0.00 0.00 0.46 0.61 109.09%
NAPS 0.3551 0.3514 0.3475 0.3492 0.3474 0.3446 0.3186 7.47%
Price Multiplier on Financial Quarter End Date
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Date 30/08/06 31/05/06 28/02/06 30/11/05 30/08/05 31/05/05 28/02/05 -
Price 0.44 0.42 0.44 0.46 0.44 0.49 0.51 -
P/RPS 0.29 0.30 0.32 0.35 0.31 0.36 0.39 -17.87%
P/EPS 4.80 6.26 7.62 8.13 5.91 8.54 11.99 -45.59%
EY 20.82 15.98 13.12 12.30 16.91 11.71 8.34 83.71%
DY 27.27 5.95 7.58 0.00 0.00 6.12 7.84 129.04%
P/NAPS 0.19 0.18 0.19 0.20 0.19 0.22 0.25 -16.67%
Price Multiplier on Announcement Date
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Date 19/10/06 27/07/06 25/04/06 25/01/06 27/10/05 28/07/05 28/04/05 -
Price 0.42 0.44 0.45 0.43 0.44 0.52 0.48 -
P/RPS 0.27 0.31 0.33 0.32 0.31 0.39 0.37 -18.89%
P/EPS 4.59 6.56 7.79 7.60 5.91 9.06 11.29 -45.03%
EY 21.81 15.25 12.83 13.16 16.91 11.04 8.86 82.01%
DY 28.57 5.68 7.41 0.00 0.00 5.77 8.33 126.91%
P/NAPS 0.18 0.19 0.20 0.19 0.19 0.23 0.23 -15.03%

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