[SPRITZER] QoQ Cumulative Quarter Result on 31-May-2011 [#4]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
28-Jul-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2011
Quarter
31-May-2011 [#4]
Profit Trend
QoQ- 3.28%
YoY- -35.43%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Cumulative Result
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Revenue 131,525 86,307 41,235 147,682 104,726 70,639 34,811 142.78%
PBT 10,852 6,304 2,063 10,166 9,157 6,056 3,278 122.28%
Tax -2,282 -1,409 -504 -2,068 -1,316 -370 -517 169.32%
NP 8,570 4,895 1,559 8,098 7,841 5,686 2,761 112.93%
-
NP to SH 8,570 4,895 1,559 8,098 7,841 5,686 2,761 112.93%
-
Tax Rate 21.03% 22.35% 24.43% 20.34% 14.37% 6.11% 15.77% -
Total Cost 122,955 81,412 39,676 139,584 96,885 64,953 32,050 145.26%
-
Net Worth 147,166 146,719 144,017 142,028 141,843 142,476 140,012 3.38%
Dividend
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Div - - - 3,265 - - - -
Div Payout % - - - 40.32% - - - -
Equity
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Net Worth 147,166 146,719 144,017 142,028 141,843 142,476 140,012 3.38%
NOSH 130,640 130,533 131,008 130,612 130,683 130,712 130,853 -0.10%
Ratio Analysis
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
NP Margin 6.52% 5.67% 3.78% 5.48% 7.49% 8.05% 7.93% -
ROE 5.82% 3.34% 1.08% 5.70% 5.53% 3.99% 1.97% -
Per Share
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
RPS 100.68 66.12 31.48 113.07 80.14 54.04 26.60 143.06%
EPS 6.56 3.75 1.19 6.20 6.00 4.35 2.11 113.16%
DPS 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 1.1265 1.124 1.0993 1.0874 1.0854 1.09 1.07 3.49%
Adjusted Per Share Value based on latest NOSH - 128,499
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
RPS 41.26 27.07 12.93 46.32 32.85 22.16 10.92 142.78%
EPS 2.69 1.54 0.49 2.54 2.46 1.78 0.87 112.38%
DPS 0.00 0.00 0.00 1.02 0.00 0.00 0.00 -
NAPS 0.4616 0.4602 0.4517 0.4455 0.4449 0.4469 0.4392 3.37%
Price Multiplier on Financial Quarter End Date
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Date 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 -
Price 0.82 0.78 0.91 0.73 0.90 0.76 0.81 -
P/RPS 0.81 1.18 2.89 0.65 1.12 1.41 3.04 -58.62%
P/EPS 12.50 20.80 76.47 11.77 15.00 17.47 38.39 -52.70%
EY 8.00 4.81 1.31 8.49 6.67 5.72 2.60 111.69%
DY 0.00 0.00 0.00 3.42 0.00 0.00 0.00 -
P/NAPS 0.73 0.69 0.83 0.67 0.83 0.70 0.76 -2.65%
Price Multiplier on Announcement Date
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Date 30/04/12 30/01/12 24/10/11 28/07/11 25/04/11 27/01/11 19/10/10 -
Price 0.81 0.82 0.66 0.71 0.80 0.88 0.80 -
P/RPS 0.80 1.24 2.10 0.63 1.00 1.63 3.01 -58.69%
P/EPS 12.35 21.87 55.46 11.45 13.33 20.23 37.91 -52.68%
EY 8.10 4.57 1.80 8.73 7.50 4.94 2.64 111.29%
DY 0.00 0.00 0.00 3.52 0.00 0.00 0.00 -
P/NAPS 0.72 0.73 0.60 0.65 0.74 0.81 0.75 -2.68%

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