[SPRITZER] QoQ Annualized Quarter Result on 30-Nov-2008 [#2]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
22-Jan-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2009
Quarter
30-Nov-2008 [#2]
Profit Trend
QoQ- -22.15%
YoY- 2.35%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Revenue 124,968 108,253 106,790 104,598 113,696 98,745 96,260 18.94%
PBT 14,236 8,666 9,026 7,936 9,584 8,371 8,286 43.30%
Tax -1,980 -542 -853 -528 -68 -537 -216 336.23%
NP 12,256 8,124 8,173 7,408 9,516 7,834 8,070 32.02%
-
NP to SH 12,256 8,124 8,173 7,408 9,516 7,834 8,070 32.02%
-
Tax Rate 13.91% 6.25% 9.45% 6.65% 0.71% 6.42% 2.61% -
Total Cost 112,712 100,129 98,617 97,190 104,180 90,911 88,189 17.71%
-
Net Worth 130,109 127,267 125,383 124,956 123,517 121,243 118,870 6.19%
Dividend
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Div - 2,612 - - - 1,959 - -
Div Payout % - 32.15% - - - 25.02% - -
Equity
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Net Worth 130,109 127,267 125,383 124,956 123,517 121,243 118,870 6.19%
NOSH 130,382 130,610 130,703 48,994 48,950 48,993 48,972 91.75%
Ratio Analysis
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
NP Margin 9.81% 7.50% 7.65% 7.08% 8.37% 7.93% 8.38% -
ROE 9.42% 6.38% 6.52% 5.93% 7.70% 6.46% 6.79% -
Per Share
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
RPS 95.85 82.88 81.70 213.49 232.27 201.55 196.56 -37.96%
EPS 9.40 6.22 6.25 15.12 19.44 15.99 16.48 -31.15%
DPS 0.00 2.00 0.00 0.00 0.00 4.00 0.00 -
NAPS 0.9979 0.9744 0.9593 2.5504 2.5233 2.4747 2.4273 -44.62%
Adjusted Per Share Value based on latest NOSH - 49,074
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
RPS 39.20 33.96 33.50 32.81 35.66 30.97 30.19 18.96%
EPS 3.84 2.55 2.56 2.32 2.98 2.46 2.53 31.97%
DPS 0.00 0.82 0.00 0.00 0.00 0.61 0.00 -
NAPS 0.4081 0.3992 0.3933 0.3919 0.3874 0.3803 0.3729 6.18%
Price Multiplier on Financial Quarter End Date
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Date 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 -
Price 0.56 0.48 0.53 0.54 0.54 0.52 0.44 -
P/RPS 0.58 0.58 0.65 0.25 0.23 0.26 0.22 90.50%
P/EPS 5.96 7.72 8.48 3.57 2.78 3.25 2.67 70.55%
EY 16.79 12.96 11.80 28.00 36.00 30.75 37.45 -41.33%
DY 0.00 4.17 0.00 0.00 0.00 7.69 0.00 -
P/NAPS 0.56 0.49 0.55 0.21 0.21 0.21 0.18 112.67%
Price Multiplier on Announcement Date
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Date 28/09/09 28/07/09 28/04/09 22/01/09 22/10/08 29/07/08 24/04/08 -
Price 0.56 0.56 0.46 0.48 0.50 0.68 0.55 -
P/RPS 0.58 0.68 0.56 0.22 0.22 0.34 0.28 62.28%
P/EPS 5.96 9.00 7.36 3.17 2.57 4.25 3.34 46.96%
EY 16.79 11.11 13.59 31.50 38.88 23.51 29.96 -31.95%
DY 0.00 3.57 0.00 0.00 0.00 5.88 0.00 -
P/NAPS 0.56 0.57 0.48 0.19 0.20 0.27 0.23 80.69%

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