[SPRITZER] QoQ Quarter Result on 31-May-2012 [#4]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
26-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
31-May-2012 [#4]
Profit Trend
QoQ- -45.14%
YoY- 684.44%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Quarter Result
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Revenue 57,122 46,663 47,656 46,683 45,217 45,073 41,235 24.29%
PBT 5,742 6,404 4,084 3,399 4,548 4,241 2,063 97.99%
Tax -737 -1,274 -932 -1,383 -873 -905 -504 28.86%
NP 5,005 5,130 3,152 2,016 3,675 3,336 1,559 117.77%
-
NP to SH 5,005 5,130 3,152 2,016 3,675 3,336 1,559 117.77%
-
Tax Rate 12.84% 19.89% 22.82% 40.69% 19.20% 21.34% 24.43% -
Total Cost 52,117 41,533 44,504 44,667 41,542 41,737 39,676 19.96%
-
Net Worth 159,845 157,946 153,022 150,519 147,326 147,045 144,017 7.20%
Dividend
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Div - - - 3,927 - - - -
Div Payout % - - - 194.81% - - - -
Equity
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Net Worth 159,845 157,946 153,022 150,519 147,326 147,045 144,017 7.20%
NOSH 131,020 130,534 130,788 130,909 130,782 130,823 131,008 0.00%
Ratio Analysis
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
NP Margin 8.76% 10.99% 6.61% 4.32% 8.13% 7.40% 3.78% -
ROE 3.13% 3.25% 2.06% 1.34% 2.49% 2.27% 1.08% -
Per Share
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 43.60 35.75 36.44 35.66 34.57 34.45 31.48 24.27%
EPS 3.82 3.93 2.41 1.54 2.81 2.55 1.19 117.76%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.22 1.21 1.17 1.1498 1.1265 1.124 1.0993 7.19%
Adjusted Per Share Value based on latest NOSH - 130,909
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 17.92 14.64 14.95 14.64 14.18 14.14 12.93 24.33%
EPS 1.57 1.61 0.99 0.63 1.15 1.05 0.49 117.49%
DPS 0.00 0.00 0.00 1.23 0.00 0.00 0.00 -
NAPS 0.5014 0.4954 0.48 0.4721 0.4621 0.4612 0.4517 7.21%
Price Multiplier on Financial Quarter End Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 -
Price 1.03 0.88 0.81 0.83 0.82 0.78 0.91 -
P/RPS 2.36 2.46 2.22 2.33 2.37 2.26 2.89 -12.64%
P/EPS 26.96 22.39 33.61 53.90 29.18 30.59 76.47 -50.12%
EY 3.71 4.47 2.98 1.86 3.43 3.27 1.31 100.29%
DY 0.00 0.00 0.00 3.61 0.00 0.00 0.00 -
P/NAPS 0.84 0.73 0.69 0.72 0.73 0.69 0.83 0.80%
Price Multiplier on Announcement Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 23/04/13 31/01/13 31/10/12 26/07/12 30/04/12 30/01/12 24/10/11 -
Price 1.16 1.00 0.85 0.80 0.81 0.82 0.66 -
P/RPS 2.66 2.80 2.33 2.24 2.34 2.38 2.10 17.08%
P/EPS 30.37 25.45 35.27 51.95 28.83 32.16 55.46 -33.09%
EY 3.29 3.93 2.84 1.92 3.47 3.11 1.80 49.54%
DY 0.00 0.00 0.00 3.75 0.00 0.00 0.00 -
P/NAPS 0.95 0.83 0.73 0.70 0.72 0.73 0.60 35.88%

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