[SPRITZER] QoQ Quarter Result on 31-Aug-2005 [#1]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
27-Oct-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2006
Quarter
31-Aug-2005 [#1]
Profit Trend
QoQ- -27.18%
YoY- 19.71%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Quarter Result
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Revenue 19,431 17,286 15,410 17,116 17,721 17,903 14,133 23.66%
PBT 1,458 1,038 607 1,234 1,317 563 595 81.85%
Tax -290 -304 -131 -323 -66 -172 -186 34.49%
NP 1,168 734 476 911 1,251 391 409 101.41%
-
NP to SH 1,168 734 476 911 1,251 391 409 101.41%
-
Tax Rate 19.89% 29.29% 21.58% 26.18% 5.01% 30.55% 31.26% -
Total Cost 18,263 16,552 14,934 16,205 16,470 17,512 13,724 21.00%
-
Net Worth 112,167 110,677 111,482 110,750 110,019 101,444 103,363 5.60%
Dividend
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Div - 1,223 - - - 1,466 - -
Div Payout % - 166.67% - - - 375.00% - -
Equity
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Net Worth 112,167 110,677 111,482 110,750 110,019 101,444 103,363 5.60%
NOSH 49,075 48,933 49,072 48,978 49,058 48,874 49,277 -0.27%
Ratio Analysis
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
NP Margin 6.01% 4.25% 3.09% 5.32% 7.06% 2.18% 2.89% -
ROE 1.04% 0.66% 0.43% 0.82% 1.14% 0.39% 0.40% -
Per Share
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
RPS 39.59 35.33 31.40 34.95 36.12 36.63 28.68 24.00%
EPS 2.38 1.50 0.97 1.86 2.55 0.80 0.83 101.96%
DPS 0.00 2.50 0.00 0.00 0.00 3.00 0.00 -
NAPS 2.2856 2.2618 2.2718 2.2612 2.2426 2.0756 2.0976 5.89%
Adjusted Per Share Value based on latest NOSH - 48,978
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
RPS 6.09 5.42 4.83 5.37 5.56 5.62 4.43 23.65%
EPS 0.37 0.23 0.15 0.29 0.39 0.12 0.13 100.96%
DPS 0.00 0.38 0.00 0.00 0.00 0.46 0.00 -
NAPS 0.3518 0.3472 0.3497 0.3474 0.3451 0.3182 0.3242 5.60%
Price Multiplier on Financial Quarter End Date
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Date 31/05/06 28/02/06 30/11/05 30/08/05 31/05/05 28/02/05 30/11/04 -
Price 0.42 0.44 0.46 0.44 0.49 0.51 0.58 -
P/RPS 1.06 1.25 1.46 1.26 1.36 1.39 2.02 -34.96%
P/EPS 17.65 29.33 47.42 23.66 19.22 63.75 69.88 -60.07%
EY 5.67 3.41 2.11 4.23 5.20 1.57 1.43 150.72%
DY 0.00 5.68 0.00 0.00 0.00 5.88 0.00 -
P/NAPS 0.18 0.19 0.20 0.19 0.22 0.25 0.28 -25.53%
Price Multiplier on Announcement Date
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Date 27/07/06 25/04/06 25/01/06 27/10/05 28/07/05 28/04/05 27/01/05 -
Price 0.44 0.45 0.43 0.44 0.52 0.48 0.58 -
P/RPS 1.11 1.27 1.37 1.26 1.44 1.31 2.02 -32.93%
P/EPS 18.49 30.00 44.33 23.66 20.39 60.00 69.88 -58.81%
EY 5.41 3.33 2.26 4.23 4.90 1.67 1.43 142.99%
DY 0.00 5.56 0.00 0.00 0.00 6.25 0.00 -
P/NAPS 0.19 0.20 0.19 0.19 0.23 0.23 0.28 -22.79%

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