[SPRITZER] QoQ Quarter Result on 31-Aug-2010 [#1]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
19-Oct-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2011
Quarter
31-Aug-2010 [#1]
Profit Trend
QoQ- -11.65%
YoY- -9.89%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Quarter Result
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Revenue 42,955 34,087 35,828 34,811 38,361 32,490 29,543 28.37%
PBT 1,009 3,102 2,778 3,278 3,805 3,527 3,423 -55.74%
Tax -752 -946 147 -517 -680 -324 -273 96.62%
NP 257 2,156 2,925 2,761 3,125 3,203 3,150 -81.21%
-
NP to SH 257 2,156 2,925 2,761 3,125 3,203 3,150 -81.21%
-
Tax Rate 74.53% 30.50% -5.29% 15.77% 17.87% 9.19% 7.98% -
Total Cost 42,698 31,931 32,903 32,050 35,236 29,287 26,393 37.84%
-
Net Worth 139,730 141,825 142,332 140,012 137,343 134,199 133,580 3.04%
Dividend
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Div 3,212 - - - 3,268 - - -
Div Payout % 1,250.00% - - - 104.60% - - -
Equity
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Net Worth 139,730 141,825 142,332 140,012 137,343 134,199 133,580 3.04%
NOSH 128,499 130,666 130,580 130,853 130,753 130,734 130,705 -1.12%
Ratio Analysis
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
NP Margin 0.60% 6.32% 8.16% 7.93% 8.15% 9.86% 10.66% -
ROE 0.18% 1.52% 2.06% 1.97% 2.28% 2.39% 2.36% -
Per Share
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
RPS 33.43 26.09 27.44 26.60 29.34 24.85 22.60 29.85%
EPS 0.20 1.65 2.24 2.11 2.39 2.45 2.41 -81.00%
DPS 2.50 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 1.0874 1.0854 1.09 1.07 1.0504 1.0265 1.022 4.22%
Adjusted Per Share Value based on latest NOSH - 130,853
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
RPS 13.47 10.69 11.24 10.92 12.03 10.19 9.27 28.31%
EPS 0.08 0.68 0.92 0.87 0.98 1.00 0.99 -81.33%
DPS 1.01 0.00 0.00 0.00 1.03 0.00 0.00 -
NAPS 0.4383 0.4449 0.4465 0.4392 0.4308 0.4209 0.419 3.05%
Price Multiplier on Financial Quarter End Date
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Date 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 -
Price 0.73 0.90 0.76 0.81 0.74 0.55 0.56 -
P/RPS 2.18 3.45 2.77 3.04 2.52 2.21 2.48 -8.24%
P/EPS 365.00 54.55 33.93 38.39 30.96 22.45 23.24 528.20%
EY 0.27 1.83 2.95 2.60 3.23 4.45 4.30 -84.22%
DY 3.42 0.00 0.00 0.00 3.38 0.00 0.00 -
P/NAPS 0.67 0.83 0.70 0.76 0.70 0.54 0.55 14.07%
Price Multiplier on Announcement Date
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Date 28/07/11 25/04/11 27/01/11 19/10/10 26/07/10 20/04/10 28/01/10 -
Price 0.71 0.80 0.88 0.80 0.86 0.74 0.54 -
P/RPS 2.12 3.07 3.21 3.01 2.93 2.98 2.39 -7.68%
P/EPS 355.00 48.48 39.29 37.91 35.98 30.20 22.41 531.81%
EY 0.28 2.06 2.55 2.64 2.78 3.31 4.46 -84.23%
DY 3.52 0.00 0.00 0.00 2.91 0.00 0.00 -
P/NAPS 0.65 0.74 0.81 0.75 0.82 0.72 0.53 14.58%

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