[SPRITZER] QoQ Cumulative Quarter Result on 31-Aug-2008 [#1]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
22-Oct-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2009
Quarter
31-Aug-2008 [#1]
Profit Trend
QoQ- -69.63%
YoY- 18.48%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Cumulative Result
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Revenue 108,253 80,093 52,299 28,424 98,745 72,195 44,712 80.20%
PBT 8,666 6,770 3,968 2,396 8,371 6,215 3,716 75.76%
Tax -542 -640 -264 -17 -537 -162 -97 214.55%
NP 8,124 6,130 3,704 2,379 7,834 6,053 3,619 71.35%
-
NP to SH 8,124 6,130 3,704 2,379 7,834 6,053 3,619 71.35%
-
Tax Rate 6.25% 9.45% 6.65% 0.71% 6.42% 2.61% 2.61% -
Total Cost 100,129 73,963 48,595 26,045 90,911 66,142 41,093 80.97%
-
Net Worth 127,267 125,383 124,956 123,517 121,243 118,870 117,903 5.22%
Dividend
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Div 2,612 - - - 1,959 - - -
Div Payout % 32.15% - - - 25.02% - - -
Equity
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Net Worth 127,267 125,383 124,956 123,517 121,243 118,870 117,903 5.22%
NOSH 130,610 130,703 48,994 48,950 48,993 48,972 48,971 92.20%
Ratio Analysis
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
NP Margin 7.50% 7.65% 7.08% 8.37% 7.93% 8.38% 8.09% -
ROE 6.38% 4.89% 2.96% 1.93% 6.46% 5.09% 3.07% -
Per Share
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
RPS 82.88 61.28 106.74 58.07 201.55 147.42 91.30 -6.24%
EPS 6.22 4.69 7.56 4.86 15.99 12.36 7.39 -10.84%
DPS 2.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 0.9744 0.9593 2.5504 2.5233 2.4747 2.4273 2.4076 -45.25%
Adjusted Per Share Value based on latest NOSH - 48,950
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
RPS 33.90 25.08 16.38 8.90 30.92 22.61 14.00 80.22%
EPS 2.54 1.92 1.16 0.75 2.45 1.90 1.13 71.51%
DPS 0.82 0.00 0.00 0.00 0.61 0.00 0.00 -
NAPS 0.3986 0.3927 0.3913 0.3868 0.3797 0.3723 0.3692 5.23%
Price Multiplier on Financial Quarter End Date
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Date 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 -
Price 0.48 0.53 0.54 0.54 0.52 0.44 0.47 -
P/RPS 0.58 0.86 0.51 0.93 0.26 0.30 0.51 8.94%
P/EPS 7.72 11.30 7.14 11.11 3.25 3.56 6.36 13.77%
EY 12.96 8.85 14.00 9.00 30.75 28.09 15.72 -12.06%
DY 4.17 0.00 0.00 0.00 7.69 0.00 0.00 -
P/NAPS 0.49 0.55 0.21 0.21 0.21 0.18 0.20 81.63%
Price Multiplier on Announcement Date
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Date 28/07/09 28/04/09 22/01/09 22/10/08 29/07/08 24/04/08 30/01/08 -
Price 0.56 0.46 0.48 0.50 0.68 0.55 0.51 -
P/RPS 0.68 0.75 0.45 0.86 0.34 0.37 0.56 13.80%
P/EPS 9.00 9.81 6.35 10.29 4.25 4.45 6.90 19.35%
EY 11.11 10.20 15.75 9.72 23.51 22.47 14.49 -16.21%
DY 3.57 0.00 0.00 0.00 5.88 0.00 0.00 -
P/NAPS 0.57 0.48 0.19 0.20 0.27 0.23 0.21 94.46%

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