[SPRITZER] QoQ Quarter Result on 31-Aug-2009 [#1]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
28-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
31-Aug-2009 [#1]
Profit Trend
QoQ- 53.66%
YoY- 28.79%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Quarter Result
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Revenue 38,361 32,490 29,543 31,242 28,160 27,794 23,875 37.22%
PBT 3,805 3,527 3,423 3,559 1,896 2,802 1,572 80.37%
Tax -680 -324 -273 -495 98 -376 -247 96.55%
NP 3,125 3,203 3,150 3,064 1,994 2,426 1,325 77.27%
-
NP to SH 3,125 3,203 3,150 3,064 1,994 2,426 1,325 77.27%
-
Tax Rate 17.87% 9.19% 7.98% 13.91% -5.17% 13.42% 15.71% -
Total Cost 35,236 29,287 26,393 28,178 26,166 25,368 22,550 34.69%
-
Net Worth 137,343 134,199 133,580 130,109 126,990 125,121 125,158 6.39%
Dividend
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Div 3,268 - - - 2,606 - - -
Div Payout % 104.60% - - - 130.72% - - -
Equity
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Net Worth 137,343 134,199 133,580 130,109 126,990 125,121 125,158 6.39%
NOSH 130,753 130,734 130,705 130,382 130,326 130,430 49,074 92.30%
Ratio Analysis
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
NP Margin 8.15% 9.86% 10.66% 9.81% 7.08% 8.73% 5.55% -
ROE 2.28% 2.39% 2.36% 2.35% 1.57% 1.94% 1.06% -
Per Share
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
RPS 29.34 24.85 22.60 23.96 21.61 21.31 48.65 -28.64%
EPS 2.39 2.45 2.41 2.35 1.53 1.86 2.70 -7.81%
DPS 2.50 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.0504 1.0265 1.022 0.9979 0.9744 0.9593 2.5504 -44.67%
Adjusted Per Share Value based on latest NOSH - 130,382
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
RPS 12.03 10.19 9.27 9.80 8.83 8.72 7.49 37.18%
EPS 0.98 1.00 0.99 0.96 0.63 0.76 0.42 76.01%
DPS 1.03 0.00 0.00 0.00 0.82 0.00 0.00 -
NAPS 0.4308 0.4209 0.419 0.4081 0.3983 0.3925 0.3926 6.39%
Price Multiplier on Financial Quarter End Date
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Date 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 -
Price 0.74 0.55 0.56 0.56 0.48 0.53 0.54 -
P/RPS 2.52 2.21 2.48 2.34 2.22 2.49 1.11 72.82%
P/EPS 30.96 22.45 23.24 23.83 31.37 28.49 20.00 33.85%
EY 3.23 4.45 4.30 4.20 3.19 3.51 5.00 -25.29%
DY 3.38 0.00 0.00 0.00 4.17 0.00 0.00 -
P/NAPS 0.70 0.54 0.55 0.56 0.49 0.55 0.21 123.30%
Price Multiplier on Announcement Date
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Date 26/07/10 20/04/10 28/01/10 28/09/09 28/07/09 28/04/09 22/01/09 -
Price 0.86 0.74 0.54 0.56 0.56 0.46 0.48 -
P/RPS 2.93 2.98 2.39 2.34 2.59 2.16 0.99 106.27%
P/EPS 35.98 30.20 22.41 23.83 36.60 24.73 17.78 60.05%
EY 2.78 3.31 4.46 4.20 2.73 4.04 5.63 -37.55%
DY 2.91 0.00 0.00 0.00 3.57 0.00 0.00 -
P/NAPS 0.82 0.72 0.53 0.56 0.57 0.48 0.19 165.31%

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