[SPRITZER] QoQ Annualized 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- -14.65%
YoY- 38.21%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Revenue 95,700 76,773 73,408 72,438 75,348 69,243 66,416 27.48%
PBT 8,244 4,689 3,860 4,674 5,784 4,337 3,838 66.24%
Tax -212 -874 -833 -840 -1,292 -1,048 -1,010 -64.58%
NP 8,032 3,815 3,026 3,834 4,492 3,289 2,828 100.17%
-
NP to SH 8,032 3,815 3,026 3,834 4,492 3,289 2,828 100.17%
-
Tax Rate 2.57% 18.64% 21.58% 17.97% 22.34% 24.16% 26.32% -
Total Cost 87,668 72,958 70,381 68,604 70,856 65,954 63,588 23.80%
-
Net Worth 116,302 114,293 112,877 113,975 113,207 112,031 110,791 3.28%
Dividend
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Div - 1,469 - - 5,884 1,225 1,632 -
Div Payout % - 38.51% - - 131.00% 37.26% 57.74% -
Equity
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Net Worth 116,302 114,293 112,877 113,975 113,207 112,031 110,791 3.28%
NOSH 48,975 48,973 49,028 49,028 49,039 49,016 48,983 -0.01%
Ratio Analysis
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
NP Margin 8.39% 4.97% 4.12% 5.29% 5.96% 4.75% 4.26% -
ROE 6.91% 3.34% 2.68% 3.36% 3.97% 2.94% 2.55% -
Per Share
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
RPS 195.40 156.77 149.73 147.75 153.65 141.26 135.59 27.49%
EPS 16.40 7.79 6.17 7.82 9.16 6.71 5.77 100.27%
DPS 0.00 3.00 0.00 0.00 12.00 2.50 3.33 -
NAPS 2.3747 2.3338 2.3023 2.3247 2.3085 2.2856 2.2618 3.29%
Adjusted Per Share Value based on latest NOSH - 49,012
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
RPS 30.02 24.08 23.03 22.72 23.63 21.72 20.83 27.50%
EPS 2.52 1.20 0.95 1.20 1.41 1.03 0.89 99.76%
DPS 0.00 0.46 0.00 0.00 1.85 0.38 0.51 -
NAPS 0.3648 0.3585 0.3541 0.3575 0.3551 0.3514 0.3475 3.28%
Price Multiplier on Financial Quarter End Date
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Date 31/08/07 31/05/07 28/02/07 30/11/06 30/08/06 31/05/06 28/02/06 -
Price 0.42 0.48 0.52 0.47 0.44 0.42 0.44 -
P/RPS 0.21 0.31 0.35 0.32 0.29 0.30 0.32 -24.42%
P/EPS 2.56 6.16 8.42 6.01 4.80 6.26 7.62 -51.57%
EY 39.05 16.23 11.87 16.64 20.82 15.98 13.12 106.50%
DY 0.00 6.25 0.00 0.00 27.27 5.95 7.58 -
P/NAPS 0.18 0.21 0.23 0.20 0.19 0.18 0.19 -3.53%
Price Multiplier on Announcement Date
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Date 31/10/07 26/07/07 27/04/07 25/01/07 19/10/06 27/07/06 25/04/06 -
Price 0.47 0.45 0.46 0.45 0.42 0.44 0.45 -
P/RPS 0.24 0.29 0.31 0.30 0.27 0.31 0.33 -19.08%
P/EPS 2.87 5.78 7.45 5.75 4.59 6.56 7.79 -48.51%
EY 34.89 17.31 13.42 17.38 21.81 15.25 12.83 94.47%
DY 0.00 6.67 0.00 0.00 28.57 5.68 7.41 -
P/NAPS 0.20 0.19 0.20 0.19 0.18 0.19 0.20 0.00%

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