[SPRITZER] QoQ Quarter Result on 30-Nov-2011 [#2]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
30-Jan-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
30-Nov-2011 [#2]
Profit Trend
QoQ- 113.98%
YoY- 14.05%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Quarter Result
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Revenue 47,656 46,683 45,217 45,073 41,235 42,955 34,087 24.90%
PBT 4,084 3,399 4,548 4,241 2,063 1,009 3,102 20.02%
Tax -932 -1,383 -873 -905 -504 -752 -946 -0.98%
NP 3,152 2,016 3,675 3,336 1,559 257 2,156 28.66%
-
NP to SH 3,152 2,016 3,675 3,336 1,559 257 2,156 28.66%
-
Tax Rate 22.82% 40.69% 19.20% 21.34% 24.43% 74.53% 30.50% -
Total Cost 44,504 44,667 41,542 41,737 39,676 42,698 31,931 24.64%
-
Net Worth 153,022 150,519 147,326 147,045 144,017 139,730 141,825 5.17%
Dividend
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Div - 3,927 - - - 3,212 - -
Div Payout % - 194.81% - - - 1,250.00% - -
Equity
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Net Worth 153,022 150,519 147,326 147,045 144,017 139,730 141,825 5.17%
NOSH 130,788 130,909 130,782 130,823 131,008 128,499 130,666 0.06%
Ratio Analysis
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
NP Margin 6.61% 4.32% 8.13% 7.40% 3.78% 0.60% 6.32% -
ROE 2.06% 1.34% 2.49% 2.27% 1.08% 0.18% 1.52% -
Per Share
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
RPS 36.44 35.66 34.57 34.45 31.48 33.43 26.09 24.82%
EPS 2.41 1.54 2.81 2.55 1.19 0.20 1.65 28.58%
DPS 0.00 3.00 0.00 0.00 0.00 2.50 0.00 -
NAPS 1.17 1.1498 1.1265 1.124 1.0993 1.0874 1.0854 5.10%
Adjusted Per Share Value based on latest NOSH - 130,823
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
RPS 14.95 14.64 14.18 14.14 12.93 13.47 10.69 24.93%
EPS 0.99 0.63 1.15 1.05 0.49 0.08 0.68 28.30%
DPS 0.00 1.23 0.00 0.00 0.00 1.01 0.00 -
NAPS 0.48 0.4721 0.4621 0.4612 0.4517 0.4383 0.4449 5.16%
Price Multiplier on Financial Quarter End Date
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Date 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 -
Price 0.81 0.83 0.82 0.78 0.91 0.73 0.90 -
P/RPS 2.22 2.33 2.37 2.26 2.89 2.18 3.45 -25.36%
P/EPS 33.61 53.90 29.18 30.59 76.47 365.00 54.55 -27.48%
EY 2.98 1.86 3.43 3.27 1.31 0.27 1.83 38.20%
DY 0.00 3.61 0.00 0.00 0.00 3.42 0.00 -
P/NAPS 0.69 0.72 0.73 0.69 0.83 0.67 0.83 -11.53%
Price Multiplier on Announcement Date
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Date 31/10/12 26/07/12 30/04/12 30/01/12 24/10/11 28/07/11 25/04/11 -
Price 0.85 0.80 0.81 0.82 0.66 0.71 0.80 -
P/RPS 2.33 2.24 2.34 2.38 2.10 2.12 3.07 -16.72%
P/EPS 35.27 51.95 28.83 32.16 55.46 355.00 48.48 -19.03%
EY 2.84 1.92 3.47 3.11 1.80 0.28 2.06 23.74%
DY 0.00 3.75 0.00 0.00 0.00 3.52 0.00 -
P/NAPS 0.73 0.70 0.72 0.73 0.60 0.65 0.74 -0.89%

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