[SPRITZER] QoQ Cumulative Quarter Result on 31-Aug-2009 [#1]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
28-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
31-Aug-2009 [#1]
Profit Trend
QoQ- -62.28%
YoY- 28.79%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Cumulative Result
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Revenue 131,636 93,275 60,785 31,242 108,253 80,093 52,299 85.13%
PBT 14,314 10,509 6,982 3,559 8,666 6,770 3,968 135.39%
Tax -1,773 -1,093 -768 -495 -542 -640 -264 256.37%
NP 12,541 9,416 6,214 3,064 8,124 6,130 3,704 125.64%
-
NP to SH 12,541 9,416 6,214 3,064 8,124 6,130 3,704 125.64%
-
Tax Rate 12.39% 10.40% 11.00% 13.91% 6.25% 9.45% 6.65% -
Total Cost 119,095 83,859 54,571 28,178 100,129 73,963 48,595 81.87%
-
Net Worth 137,219 134,057 133,418 130,109 127,267 125,383 124,956 6.44%
Dividend
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Div 3,265 - - - 2,612 - - -
Div Payout % 26.04% - - - 32.15% - - -
Equity
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Net Worth 137,219 134,057 133,418 130,109 127,267 125,383 124,956 6.44%
NOSH 130,635 130,596 130,546 130,382 130,610 130,703 48,994 92.39%
Ratio Analysis
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
NP Margin 9.53% 10.09% 10.22% 9.81% 7.50% 7.65% 7.08% -
ROE 9.14% 7.02% 4.66% 2.35% 6.38% 4.89% 2.96% -
Per Share
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
RPS 100.77 71.42 46.56 23.96 82.88 61.28 106.74 -3.76%
EPS 9.60 7.21 4.76 2.35 6.22 4.69 7.56 17.28%
DPS 2.50 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.0504 1.0265 1.022 0.9979 0.9744 0.9593 2.5504 -44.67%
Adjusted Per Share Value based on latest NOSH - 130,382
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
RPS 41.22 29.21 19.04 9.78 33.90 25.08 16.38 85.11%
EPS 3.93 2.95 1.95 0.96 2.54 1.92 1.16 125.74%
DPS 1.02 0.00 0.00 0.00 0.82 0.00 0.00 -
NAPS 0.4297 0.4198 0.4178 0.4075 0.3986 0.3927 0.3913 6.44%
Price Multiplier on Financial Quarter End Date
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Date 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 -
Price 0.74 0.55 0.56 0.56 0.48 0.53 0.54 -
P/RPS 0.73 0.77 1.20 2.34 0.58 0.86 0.51 27.03%
P/EPS 7.71 7.63 11.76 23.83 7.72 11.30 7.14 5.25%
EY 12.97 13.11 8.50 4.20 12.96 8.85 14.00 -4.97%
DY 3.38 0.00 0.00 0.00 4.17 0.00 0.00 -
P/NAPS 0.70 0.54 0.55 0.56 0.49 0.55 0.21 123.30%
Price Multiplier on Announcement Date
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Date 26/07/10 20/04/10 28/01/10 28/09/09 28/07/09 28/04/09 22/01/09 -
Price 0.86 0.74 0.54 0.56 0.56 0.46 0.48 -
P/RPS 0.85 1.04 1.16 2.34 0.68 0.75 0.45 52.86%
P/EPS 8.96 10.26 11.34 23.83 9.00 9.81 6.35 25.82%
EY 11.16 9.74 8.81 4.20 11.11 10.20 15.75 -20.53%
DY 2.91 0.00 0.00 0.00 3.57 0.00 0.00 -
P/NAPS 0.82 0.72 0.53 0.56 0.57 0.48 0.19 165.31%

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