[SPRITZER] QoQ Quarter Result on 31-Aug-2007 [#1]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
31-Oct-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2008
Quarter
31-Aug-2007 [#1]
Profit Trend
QoQ- 29.97%
YoY- 78.81%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Quarter Result
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Revenue 26,550 27,483 20,787 23,925 21,717 18,837 17,382 32.59%
PBT 2,156 2,499 1,655 2,061 1,794 558 891 80.14%
Tax -375 -65 -44 -53 -249 -205 -97 146.12%
NP 1,781 2,434 1,611 2,008 1,545 353 794 71.27%
-
NP to SH 1,781 2,434 1,611 2,008 1,545 353 794 71.27%
-
Tax Rate 17.39% 2.60% 2.66% 2.57% 13.88% 36.74% 10.89% -
Total Cost 24,769 25,049 19,176 21,917 20,172 18,484 16,588 30.60%
-
Net Worth 121,083 118,874 117,891 116,302 114,467 112,876 113,939 4.13%
Dividend
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Div 1,957 - - - 1,471 - - -
Div Payout % 109.89% - - - 95.24% - - -
Equity
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Net Worth 121,083 118,874 117,891 116,302 114,467 112,876 113,939 4.13%
NOSH 48,928 48,973 48,966 48,975 49,047 49,027 49,012 -0.11%
Ratio Analysis
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
NP Margin 6.71% 8.86% 7.75% 8.39% 7.11% 1.87% 4.57% -
ROE 1.47% 2.05% 1.37% 1.73% 1.35% 0.31% 0.70% -
Per Share
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
RPS 54.26 56.12 42.45 48.85 44.28 38.42 35.46 32.75%
EPS 3.64 4.97 3.29 4.10 3.15 0.72 1.62 71.46%
DPS 4.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 2.4747 2.4273 2.4076 2.3747 2.3338 2.3023 2.3247 4.25%
Adjusted Per Share Value based on latest NOSH - 48,975
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
RPS 8.33 8.62 6.52 7.50 6.81 5.91 5.45 32.65%
EPS 0.56 0.76 0.51 0.63 0.48 0.11 0.25 71.11%
DPS 0.61 0.00 0.00 0.00 0.46 0.00 0.00 -
NAPS 0.3798 0.3729 0.3698 0.3648 0.359 0.3541 0.3574 4.13%
Price Multiplier on Financial Quarter End Date
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Date 30/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 -
Price 0.52 0.44 0.47 0.42 0.48 0.52 0.47 -
P/RPS 0.96 0.78 1.11 0.86 1.08 1.35 1.33 -19.51%
P/EPS 14.29 8.85 14.29 10.24 15.24 72.22 29.01 -37.60%
EY 7.00 11.30 7.00 9.76 6.56 1.38 3.45 60.20%
DY 7.69 0.00 0.00 0.00 6.25 0.00 0.00 -
P/NAPS 0.21 0.18 0.20 0.18 0.21 0.23 0.20 3.30%
Price Multiplier on Announcement Date
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Date 29/07/08 24/04/08 30/01/08 31/10/07 26/07/07 27/04/07 25/01/07 -
Price 0.68 0.55 0.51 0.47 0.45 0.46 0.45 -
P/RPS 1.25 0.98 1.20 0.96 1.02 1.20 1.27 -1.05%
P/EPS 18.68 11.07 15.50 11.46 14.29 63.89 27.78 -23.22%
EY 5.35 9.04 6.45 8.72 7.00 1.57 3.60 30.19%
DY 5.88 0.00 0.00 0.00 6.67 0.00 0.00 -
P/NAPS 0.27 0.23 0.21 0.20 0.19 0.20 0.19 26.37%

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