[SPRITZER] QoQ Quarter Result on 31-May-2011 [#4]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
28-Jul-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2011
Quarter
31-May-2011 [#4]
Profit Trend
QoQ- -88.08%
YoY- -91.78%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Quarter Result
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Revenue 45,217 45,073 41,235 42,955 34,087 35,828 34,811 19.06%
PBT 4,548 4,241 2,063 1,009 3,102 2,778 3,278 24.42%
Tax -873 -905 -504 -752 -946 147 -517 41.84%
NP 3,675 3,336 1,559 257 2,156 2,925 2,761 21.02%
-
NP to SH 3,675 3,336 1,559 257 2,156 2,925 2,761 21.02%
-
Tax Rate 19.20% 21.34% 24.43% 74.53% 30.50% -5.29% 15.77% -
Total Cost 41,542 41,737 39,676 42,698 31,931 32,903 32,050 18.89%
-
Net Worth 147,326 147,045 144,017 139,730 141,825 142,332 140,012 3.45%
Dividend
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Div - - - 3,212 - - - -
Div Payout % - - - 1,250.00% - - - -
Equity
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Net Worth 147,326 147,045 144,017 139,730 141,825 142,332 140,012 3.45%
NOSH 130,782 130,823 131,008 128,499 130,666 130,580 130,853 -0.03%
Ratio Analysis
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
NP Margin 8.13% 7.40% 3.78% 0.60% 6.32% 8.16% 7.93% -
ROE 2.49% 2.27% 1.08% 0.18% 1.52% 2.06% 1.97% -
Per Share
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
RPS 34.57 34.45 31.48 33.43 26.09 27.44 26.60 19.10%
EPS 2.81 2.55 1.19 0.20 1.65 2.24 2.11 21.06%
DPS 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 1.1265 1.124 1.0993 1.0874 1.0854 1.09 1.07 3.49%
Adjusted Per Share Value based on latest NOSH - 128,499
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
RPS 14.18 14.14 12.93 13.47 10.69 11.24 10.92 19.04%
EPS 1.15 1.05 0.49 0.08 0.68 0.92 0.87 20.46%
DPS 0.00 0.00 0.00 1.01 0.00 0.00 0.00 -
NAPS 0.4621 0.4612 0.4517 0.4383 0.4449 0.4465 0.4392 3.44%
Price Multiplier on Financial Quarter End Date
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Date 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 -
Price 0.82 0.78 0.91 0.73 0.90 0.76 0.81 -
P/RPS 2.37 2.26 2.89 2.18 3.45 2.77 3.04 -15.30%
P/EPS 29.18 30.59 76.47 365.00 54.55 33.93 38.39 -16.72%
EY 3.43 3.27 1.31 0.27 1.83 2.95 2.60 20.30%
DY 0.00 0.00 0.00 3.42 0.00 0.00 0.00 -
P/NAPS 0.73 0.69 0.83 0.67 0.83 0.70 0.76 -2.65%
Price Multiplier on Announcement Date
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Date 30/04/12 30/01/12 24/10/11 28/07/11 25/04/11 27/01/11 19/10/10 -
Price 0.81 0.82 0.66 0.71 0.80 0.88 0.80 -
P/RPS 2.34 2.38 2.10 2.12 3.07 3.21 3.01 -15.46%
P/EPS 28.83 32.16 55.46 355.00 48.48 39.29 37.91 -16.69%
EY 3.47 3.11 1.80 0.28 2.06 2.55 2.64 20.01%
DY 0.00 0.00 0.00 3.52 0.00 0.00 0.00 -
P/NAPS 0.72 0.73 0.60 0.65 0.74 0.81 0.75 -2.68%

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