[SPRITZER] QoQ Quarter Result on 31-May-2010 [#4]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
26-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
31-May-2010 [#4]
Profit Trend
QoQ- -2.44%
YoY- 56.72%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Quarter Result
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Revenue 34,087 35,828 34,811 38,361 32,490 29,543 31,242 5.99%
PBT 3,102 2,778 3,278 3,805 3,527 3,423 3,559 -8.77%
Tax -946 147 -517 -680 -324 -273 -495 54.18%
NP 2,156 2,925 2,761 3,125 3,203 3,150 3,064 -20.93%
-
NP to SH 2,156 2,925 2,761 3,125 3,203 3,150 3,064 -20.93%
-
Tax Rate 30.50% -5.29% 15.77% 17.87% 9.19% 7.98% 13.91% -
Total Cost 31,931 32,903 32,050 35,236 29,287 26,393 28,178 8.71%
-
Net Worth 141,825 142,332 140,012 137,343 134,199 133,580 130,109 5.93%
Dividend
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Div - - - 3,268 - - - -
Div Payout % - - - 104.60% - - - -
Equity
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Net Worth 141,825 142,332 140,012 137,343 134,199 133,580 130,109 5.93%
NOSH 130,666 130,580 130,853 130,753 130,734 130,705 130,382 0.14%
Ratio Analysis
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
NP Margin 6.32% 8.16% 7.93% 8.15% 9.86% 10.66% 9.81% -
ROE 1.52% 2.06% 1.97% 2.28% 2.39% 2.36% 2.35% -
Per Share
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
RPS 26.09 27.44 26.60 29.34 24.85 22.60 23.96 5.85%
EPS 1.65 2.24 2.11 2.39 2.45 2.41 2.35 -21.05%
DPS 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 1.0854 1.09 1.07 1.0504 1.0265 1.022 0.9979 5.77%
Adjusted Per Share Value based on latest NOSH - 130,753
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
RPS 10.69 11.24 10.92 12.03 10.19 9.27 9.80 5.98%
EPS 0.68 0.92 0.87 0.98 1.00 0.99 0.96 -20.58%
DPS 0.00 0.00 0.00 1.03 0.00 0.00 0.00 -
NAPS 0.4449 0.4465 0.4392 0.4308 0.4209 0.419 0.4081 5.94%
Price Multiplier on Financial Quarter End Date
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Date 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 -
Price 0.90 0.76 0.81 0.74 0.55 0.56 0.56 -
P/RPS 3.45 2.77 3.04 2.52 2.21 2.48 2.34 29.63%
P/EPS 54.55 33.93 38.39 30.96 22.45 23.24 23.83 73.95%
EY 1.83 2.95 2.60 3.23 4.45 4.30 4.20 -42.61%
DY 0.00 0.00 0.00 3.38 0.00 0.00 0.00 -
P/NAPS 0.83 0.70 0.76 0.70 0.54 0.55 0.56 30.08%
Price Multiplier on Announcement Date
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Date 25/04/11 27/01/11 19/10/10 26/07/10 20/04/10 28/01/10 28/09/09 -
Price 0.80 0.88 0.80 0.86 0.74 0.54 0.56 -
P/RPS 3.07 3.21 3.01 2.93 2.98 2.39 2.34 19.90%
P/EPS 48.48 39.29 37.91 35.98 30.20 22.41 23.83 60.76%
EY 2.06 2.55 2.64 2.78 3.31 4.46 4.20 -37.88%
DY 0.00 0.00 0.00 2.91 0.00 0.00 0.00 -
P/NAPS 0.74 0.81 0.75 0.82 0.72 0.53 0.56 20.48%

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