[SPRITZER] QoQ Cumulative Quarter Result on 31-May-2010 [#4]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
26-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
31-May-2010 [#4]
Profit Trend
QoQ- 33.19%
YoY- 54.37%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Cumulative Result
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Revenue 104,726 70,639 34,811 131,636 93,275 60,785 31,242 124.47%
PBT 9,157 6,056 3,278 14,314 10,509 6,982 3,559 88.09%
Tax -1,316 -370 -517 -1,773 -1,093 -768 -495 92.25%
NP 7,841 5,686 2,761 12,541 9,416 6,214 3,064 87.41%
-
NP to SH 7,841 5,686 2,761 12,541 9,416 6,214 3,064 87.41%
-
Tax Rate 14.37% 6.11% 15.77% 12.39% 10.40% 11.00% 13.91% -
Total Cost 96,885 64,953 32,050 119,095 83,859 54,571 28,178 128.32%
-
Net Worth 141,843 142,476 140,012 137,219 134,057 133,418 130,109 5.94%
Dividend
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Div - - - 3,265 - - - -
Div Payout % - - - 26.04% - - - -
Equity
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Net Worth 141,843 142,476 140,012 137,219 134,057 133,418 130,109 5.94%
NOSH 130,683 130,712 130,853 130,635 130,596 130,546 130,382 0.15%
Ratio Analysis
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
NP Margin 7.49% 8.05% 7.93% 9.53% 10.09% 10.22% 9.81% -
ROE 5.53% 3.99% 1.97% 9.14% 7.02% 4.66% 2.35% -
Per Share
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
RPS 80.14 54.04 26.60 100.77 71.42 46.56 23.96 124.14%
EPS 6.00 4.35 2.11 9.60 7.21 4.76 2.35 87.12%
DPS 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 1.0854 1.09 1.07 1.0504 1.0265 1.022 0.9979 5.77%
Adjusted Per Share Value based on latest NOSH - 130,753
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
RPS 32.85 22.16 10.92 41.29 29.26 19.07 9.80 124.47%
EPS 2.46 1.78 0.87 3.93 2.95 1.95 0.96 87.58%
DPS 0.00 0.00 0.00 1.02 0.00 0.00 0.00 -
NAPS 0.4449 0.4469 0.4392 0.4304 0.4205 0.4185 0.4081 5.94%
Price Multiplier on Financial Quarter End Date
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Date 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 -
Price 0.90 0.76 0.81 0.74 0.55 0.56 0.56 -
P/RPS 1.12 1.41 3.04 0.73 0.77 1.20 2.34 -38.89%
P/EPS 15.00 17.47 38.39 7.71 7.63 11.76 23.83 -26.61%
EY 6.67 5.72 2.60 12.97 13.11 8.50 4.20 36.23%
DY 0.00 0.00 0.00 3.38 0.00 0.00 0.00 -
P/NAPS 0.83 0.70 0.76 0.70 0.54 0.55 0.56 30.08%
Price Multiplier on Announcement Date
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Date 25/04/11 27/01/11 19/10/10 26/07/10 20/04/10 28/01/10 28/09/09 -
Price 0.80 0.88 0.80 0.86 0.74 0.54 0.56 -
P/RPS 1.00 1.63 3.01 0.85 1.04 1.16 2.34 -43.35%
P/EPS 13.33 20.23 37.91 8.96 10.26 11.34 23.83 -32.18%
EY 7.50 4.94 2.64 11.16 9.74 8.81 4.20 47.34%
DY 0.00 0.00 0.00 2.91 0.00 0.00 0.00 -
P/NAPS 0.74 0.81 0.75 0.82 0.72 0.53 0.56 20.48%

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