[SPRITZER] QoQ Cumulative Quarter Result on 29-Feb-2012 [#3]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
30-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
29-Feb-2012 [#3]
Profit Trend
QoQ- 75.08%
YoY- 9.3%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Cumulative Result
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Revenue 94,319 47,656 178,208 131,525 86,307 41,235 147,682 -25.77%
PBT 10,488 4,084 14,251 10,852 6,304 2,063 10,166 2.09%
Tax -2,206 -932 -3,665 -2,282 -1,409 -504 -2,068 4.38%
NP 8,282 3,152 10,586 8,570 4,895 1,559 8,098 1.50%
-
NP to SH 8,282 3,152 10,586 8,570 4,895 1,559 8,098 1.50%
-
Tax Rate 21.03% 22.82% 25.72% 21.03% 22.35% 24.43% 20.34% -
Total Cost 86,037 44,504 167,622 122,955 81,412 39,676 139,584 -27.50%
-
Net Worth 158,063 153,022 150,295 147,166 146,719 144,017 142,028 7.37%
Dividend
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Div - - 3,920 - - - 3,265 -
Div Payout % - - 37.04% - - - 40.32% -
Equity
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Net Worth 158,063 153,022 150,295 147,166 146,719 144,017 142,028 7.37%
NOSH 130,630 130,788 130,691 130,640 130,533 131,008 130,612 0.00%
Ratio Analysis
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
NP Margin 8.78% 6.61% 5.94% 6.52% 5.67% 3.78% 5.48% -
ROE 5.24% 2.06% 7.04% 5.82% 3.34% 1.08% 5.70% -
Per Share
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
RPS 72.20 36.44 136.36 100.68 66.12 31.48 113.07 -25.78%
EPS 6.34 2.41 8.10 6.56 3.75 1.19 6.20 1.49%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 2.50 -
NAPS 1.21 1.17 1.15 1.1265 1.124 1.0993 1.0874 7.36%
Adjusted Per Share Value based on latest NOSH - 130,782
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
RPS 29.58 14.95 55.90 41.26 27.07 12.93 46.32 -25.78%
EPS 2.60 0.99 3.32 2.69 1.54 0.49 2.54 1.56%
DPS 0.00 0.00 1.23 0.00 0.00 0.00 1.02 -
NAPS 0.4958 0.48 0.4714 0.4616 0.4602 0.4517 0.4455 7.37%
Price Multiplier on Financial Quarter End Date
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Date 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 -
Price 0.88 0.81 0.83 0.82 0.78 0.91 0.73 -
P/RPS 1.22 2.22 0.61 0.81 1.18 2.89 0.65 51.98%
P/EPS 13.88 33.61 10.25 12.50 20.80 76.47 11.77 11.58%
EY 7.20 2.98 9.76 8.00 4.81 1.31 8.49 -10.37%
DY 0.00 0.00 3.61 0.00 0.00 0.00 3.42 -
P/NAPS 0.73 0.69 0.72 0.73 0.69 0.83 0.67 5.86%
Price Multiplier on Announcement Date
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Date 31/01/13 31/10/12 26/07/12 30/04/12 30/01/12 24/10/11 28/07/11 -
Price 1.00 0.85 0.80 0.81 0.82 0.66 0.71 -
P/RPS 1.38 2.33 0.59 0.80 1.24 2.10 0.63 68.42%
P/EPS 15.77 35.27 9.88 12.35 21.87 55.46 11.45 23.71%
EY 6.34 2.84 10.13 8.10 4.57 1.80 8.73 -19.15%
DY 0.00 0.00 3.75 0.00 0.00 0.00 3.52 -
P/NAPS 0.83 0.73 0.70 0.72 0.73 0.60 0.65 17.64%

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