[SPRITZER] QoQ Cumulative Quarter Result on 31-May-2008 [#4]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
29-Jul-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2008
Quarter
31-May-2008 [#4]
Profit Trend
QoQ- 29.42%
YoY- 105.35%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Cumulative Result
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Revenue 80,093 52,299 28,424 98,745 72,195 44,712 23,925 123.94%
PBT 6,770 3,968 2,396 8,371 6,215 3,716 2,061 121.13%
Tax -640 -264 -17 -537 -162 -97 -53 427.14%
NP 6,130 3,704 2,379 7,834 6,053 3,619 2,008 110.58%
-
NP to SH 6,130 3,704 2,379 7,834 6,053 3,619 2,008 110.58%
-
Tax Rate 9.45% 6.65% 0.71% 6.42% 2.61% 2.61% 2.57% -
Total Cost 73,963 48,595 26,045 90,911 66,142 41,093 21,917 125.15%
-
Net Worth 125,383 124,956 123,517 121,243 118,870 117,903 116,302 5.14%
Dividend
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Div - - - 1,959 - - - -
Div Payout % - - - 25.02% - - - -
Equity
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Net Worth 125,383 124,956 123,517 121,243 118,870 117,903 116,302 5.14%
NOSH 130,703 48,994 48,950 48,993 48,972 48,971 48,975 92.51%
Ratio Analysis
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
NP Margin 7.65% 7.08% 8.37% 7.93% 8.38% 8.09% 8.39% -
ROE 4.89% 2.96% 1.93% 6.46% 5.09% 3.07% 1.73% -
Per Share
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
RPS 61.28 106.74 58.07 201.55 147.42 91.30 48.85 16.33%
EPS 4.69 7.56 4.86 15.99 12.36 7.39 4.10 9.38%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 0.9593 2.5504 2.5233 2.4747 2.4273 2.4076 2.3747 -45.38%
Adjusted Per Share Value based on latest NOSH - 48,928
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
RPS 25.12 16.40 8.92 30.97 22.65 14.02 7.50 124.02%
EPS 1.92 1.16 0.75 2.46 1.90 1.14 0.63 110.34%
DPS 0.00 0.00 0.00 0.61 0.00 0.00 0.00 -
NAPS 0.3933 0.3919 0.3874 0.3803 0.3729 0.3698 0.3648 5.14%
Price Multiplier on Financial Quarter End Date
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Date 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 31/08/07 -
Price 0.53 0.54 0.54 0.52 0.44 0.47 0.42 -
P/RPS 0.86 0.51 0.93 0.26 0.30 0.51 0.86 0.00%
P/EPS 11.30 7.14 11.11 3.25 3.56 6.36 10.24 6.79%
EY 8.85 14.00 9.00 30.75 28.09 15.72 9.76 -6.32%
DY 0.00 0.00 0.00 7.69 0.00 0.00 0.00 -
P/NAPS 0.55 0.21 0.21 0.21 0.18 0.20 0.18 110.71%
Price Multiplier on Announcement Date
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Date 28/04/09 22/01/09 22/10/08 29/07/08 24/04/08 30/01/08 31/10/07 -
Price 0.46 0.48 0.50 0.68 0.55 0.51 0.47 -
P/RPS 0.75 0.45 0.86 0.34 0.37 0.56 0.96 -15.18%
P/EPS 9.81 6.35 10.29 4.25 4.45 6.90 11.46 -9.85%
EY 10.20 15.75 9.72 23.51 22.47 14.49 8.72 11.02%
DY 0.00 0.00 0.00 5.88 0.00 0.00 0.00 -
P/NAPS 0.48 0.19 0.20 0.27 0.23 0.21 0.20 79.35%

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