[SPRITZER] QoQ Cumulative Quarter Result on 28-Feb-2010 [#3]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
20-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
28-Feb-2010 [#3]
Profit Trend
QoQ- 51.53%
YoY- 53.61%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Cumulative Result
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Revenue 70,639 34,811 131,636 93,275 60,785 31,242 108,253 -24.74%
PBT 6,056 3,278 14,314 10,509 6,982 3,559 8,666 -21.23%
Tax -370 -517 -1,773 -1,093 -768 -495 -542 -22.45%
NP 5,686 2,761 12,541 9,416 6,214 3,064 8,124 -21.15%
-
NP to SH 5,686 2,761 12,541 9,416 6,214 3,064 8,124 -21.15%
-
Tax Rate 6.11% 15.77% 12.39% 10.40% 11.00% 13.91% 6.25% -
Total Cost 64,953 32,050 119,095 83,859 54,571 28,178 100,129 -25.04%
-
Net Worth 142,476 140,012 137,219 134,057 133,418 130,109 127,267 7.80%
Dividend
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Div - - 3,265 - - - 2,612 -
Div Payout % - - 26.04% - - - 32.15% -
Equity
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Net Worth 142,476 140,012 137,219 134,057 133,418 130,109 127,267 7.80%
NOSH 130,712 130,853 130,635 130,596 130,546 130,382 130,610 0.05%
Ratio Analysis
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
NP Margin 8.05% 7.93% 9.53% 10.09% 10.22% 9.81% 7.50% -
ROE 3.99% 1.97% 9.14% 7.02% 4.66% 2.35% 6.38% -
Per Share
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
RPS 54.04 26.60 100.77 71.42 46.56 23.96 82.88 -24.78%
EPS 4.35 2.11 9.60 7.21 4.76 2.35 6.22 -21.19%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 2.00 -
NAPS 1.09 1.07 1.0504 1.0265 1.022 0.9979 0.9744 7.75%
Adjusted Per Share Value based on latest NOSH - 130,734
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
RPS 22.16 10.92 41.29 29.26 19.07 9.80 33.96 -24.74%
EPS 1.78 0.87 3.93 2.95 1.95 0.96 2.55 -21.29%
DPS 0.00 0.00 1.02 0.00 0.00 0.00 0.82 -
NAPS 0.4469 0.4392 0.4304 0.4205 0.4185 0.4081 0.3992 7.80%
Price Multiplier on Financial Quarter End Date
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Date 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 -
Price 0.76 0.81 0.74 0.55 0.56 0.56 0.48 -
P/RPS 1.41 3.04 0.73 0.77 1.20 2.34 0.58 80.70%
P/EPS 17.47 38.39 7.71 7.63 11.76 23.83 7.72 72.27%
EY 5.72 2.60 12.97 13.11 8.50 4.20 12.96 -42.00%
DY 0.00 0.00 3.38 0.00 0.00 0.00 4.17 -
P/NAPS 0.70 0.76 0.70 0.54 0.55 0.56 0.49 26.81%
Price Multiplier on Announcement Date
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Date 27/01/11 19/10/10 26/07/10 20/04/10 28/01/10 28/09/09 28/07/09 -
Price 0.88 0.80 0.86 0.74 0.54 0.56 0.56 -
P/RPS 1.63 3.01 0.85 1.04 1.16 2.34 0.68 79.01%
P/EPS 20.23 37.91 8.96 10.26 11.34 23.83 9.00 71.50%
EY 4.94 2.64 11.16 9.74 8.81 4.20 11.11 -41.71%
DY 0.00 0.00 2.91 0.00 0.00 0.00 3.57 -
P/NAPS 0.81 0.75 0.82 0.72 0.53 0.56 0.57 26.37%

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