[SPRITZER] QoQ Annualized Quarter Result on 31-Aug-2005 [#1]

Announcement Date
27-Oct-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2006
Quarter
31-Aug-2005 [#1]
Profit Trend
QoQ- 29.59%
YoY- 19.71%
Quarter Report
View:
Show?
Annualized Quarter Result
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Revenue 69,243 66,416 65,052 68,464 65,903 64,242 60,558 9.35%
PBT 4,337 3,838 3,682 4,936 3,547 2,973 3,334 19.18%
Tax -1,048 -1,010 -908 -1,292 -735 -892 -994 3.59%
NP 3,289 2,828 2,774 3,644 2,812 2,081 2,340 25.50%
-
NP to SH 3,289 2,828 2,774 3,644 2,812 2,081 2,340 25.50%
-
Tax Rate 24.16% 26.32% 24.66% 26.18% 20.72% 30.00% 29.81% -
Total Cost 65,954 63,588 62,278 64,820 63,091 62,161 58,218 8.68%
-
Net Worth 112,031 110,791 111,342 110,750 109,863 101,567 102,685 5.98%
Dividend
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Div 1,225 1,632 - - 1,469 1,957 - -
Div Payout % 37.26% 57.74% - - 52.26% 94.04% - -
Equity
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Net Worth 112,031 110,791 111,342 110,750 109,863 101,567 102,685 5.98%
NOSH 49,016 48,983 49,010 48,978 48,989 48,934 48,953 0.08%
Ratio Analysis
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
NP Margin 4.75% 4.26% 4.26% 5.32% 4.27% 3.24% 3.86% -
ROE 2.94% 2.55% 2.49% 3.29% 2.56% 2.05% 2.28% -
Per Share
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
RPS 141.26 135.59 132.73 139.78 134.52 131.28 123.70 9.26%
EPS 6.71 5.77 5.66 7.44 5.74 4.25 4.78 25.39%
DPS 2.50 3.33 0.00 0.00 3.00 4.00 0.00 -
NAPS 2.2856 2.2618 2.2718 2.2612 2.2426 2.0756 2.0976 5.89%
Adjusted Per Share Value based on latest NOSH - 48,978
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
RPS 21.72 20.83 20.40 21.47 20.67 20.15 19.00 9.33%
EPS 1.03 0.89 0.87 1.14 0.88 0.65 0.73 25.82%
DPS 0.38 0.51 0.00 0.00 0.46 0.61 0.00 -
NAPS 0.3514 0.3475 0.3492 0.3474 0.3446 0.3186 0.3221 5.98%
Price Multiplier on Financial Quarter End Date
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Date 31/05/06 28/02/06 30/11/05 30/08/05 31/05/05 28/02/05 30/11/04 -
Price 0.42 0.44 0.46 0.44 0.49 0.51 0.58 -
P/RPS 0.30 0.32 0.35 0.31 0.36 0.39 0.47 -25.88%
P/EPS 6.26 7.62 8.13 5.91 8.54 11.99 12.13 -35.68%
EY 15.98 13.12 12.30 16.91 11.71 8.34 8.24 55.57%
DY 5.95 7.58 0.00 0.00 6.12 7.84 0.00 -
P/NAPS 0.18 0.19 0.20 0.19 0.22 0.25 0.28 -25.53%
Price Multiplier on Announcement Date
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Date 27/07/06 25/04/06 25/01/06 27/10/05 28/07/05 28/04/05 27/01/05 -
Price 0.44 0.45 0.43 0.44 0.52 0.48 0.58 -
P/RPS 0.31 0.33 0.32 0.31 0.39 0.37 0.47 -24.24%
P/EPS 6.56 7.79 7.60 5.91 9.06 11.29 12.13 -33.64%
EY 15.25 12.83 13.16 16.91 11.04 8.86 8.24 50.79%
DY 5.68 7.41 0.00 0.00 5.77 8.33 0.00 -
P/NAPS 0.19 0.20 0.19 0.19 0.23 0.23 0.28 -22.79%

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