[SPRITZER] QoQ Quarter Result on 30-Nov-2010 [#2]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
27-Jan-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2011
Quarter
30-Nov-2010 [#2]
Profit Trend
QoQ- 5.94%
YoY- -7.14%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Quarter Result
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Revenue 41,235 42,955 34,087 35,828 34,811 38,361 32,490 17.17%
PBT 2,063 1,009 3,102 2,778 3,278 3,805 3,527 -29.99%
Tax -504 -752 -946 147 -517 -680 -324 34.14%
NP 1,559 257 2,156 2,925 2,761 3,125 3,203 -38.04%
-
NP to SH 1,559 257 2,156 2,925 2,761 3,125 3,203 -38.04%
-
Tax Rate 24.43% 74.53% 30.50% -5.29% 15.77% 17.87% 9.19% -
Total Cost 39,676 42,698 31,931 32,903 32,050 35,236 29,287 22.36%
-
Net Worth 144,017 139,730 141,825 142,332 140,012 137,343 134,199 4.80%
Dividend
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Div - 3,212 - - - 3,268 - -
Div Payout % - 1,250.00% - - - 104.60% - -
Equity
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Net Worth 144,017 139,730 141,825 142,332 140,012 137,343 134,199 4.80%
NOSH 131,008 128,499 130,666 130,580 130,853 130,753 130,734 0.13%
Ratio Analysis
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
NP Margin 3.78% 0.60% 6.32% 8.16% 7.93% 8.15% 9.86% -
ROE 1.08% 0.18% 1.52% 2.06% 1.97% 2.28% 2.39% -
Per Share
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
RPS 31.48 33.43 26.09 27.44 26.60 29.34 24.85 17.02%
EPS 1.19 0.20 1.65 2.24 2.11 2.39 2.45 -38.12%
DPS 0.00 2.50 0.00 0.00 0.00 2.50 0.00 -
NAPS 1.0993 1.0874 1.0854 1.09 1.07 1.0504 1.0265 4.66%
Adjusted Per Share Value based on latest NOSH - 130,580
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
RPS 12.93 13.47 10.69 11.24 10.92 12.03 10.19 17.15%
EPS 0.49 0.08 0.68 0.92 0.87 0.98 1.00 -37.76%
DPS 0.00 1.01 0.00 0.00 0.00 1.03 0.00 -
NAPS 0.4517 0.4383 0.4449 0.4465 0.4392 0.4308 0.4209 4.80%
Price Multiplier on Financial Quarter End Date
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Date 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 -
Price 0.91 0.73 0.90 0.76 0.81 0.74 0.55 -
P/RPS 2.89 2.18 3.45 2.77 3.04 2.52 2.21 19.52%
P/EPS 76.47 365.00 54.55 33.93 38.39 30.96 22.45 125.88%
EY 1.31 0.27 1.83 2.95 2.60 3.23 4.45 -55.64%
DY 0.00 3.42 0.00 0.00 0.00 3.38 0.00 -
P/NAPS 0.83 0.67 0.83 0.70 0.76 0.70 0.54 33.08%
Price Multiplier on Announcement Date
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Date 24/10/11 28/07/11 25/04/11 27/01/11 19/10/10 26/07/10 20/04/10 -
Price 0.66 0.71 0.80 0.88 0.80 0.86 0.74 -
P/RPS 2.10 2.12 3.07 3.21 3.01 2.93 2.98 -20.75%
P/EPS 55.46 355.00 48.48 39.29 37.91 35.98 30.20 49.79%
EY 1.80 0.28 2.06 2.55 2.64 2.78 3.31 -33.30%
DY 0.00 3.52 0.00 0.00 0.00 2.91 0.00 -
P/NAPS 0.60 0.65 0.74 0.81 0.75 0.82 0.72 -11.41%

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