[SPRITZER] YoY Annualized Quarter Result on 29-Feb-2008 [#3]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
24-Apr-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2008
Quarter
29-Feb-2008 [#3]
Profit Trend
QoQ- 11.5%
YoY- 166.65%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 CAGR
Revenue 139,634 124,366 106,790 96,260 73,408 66,416 64,242 13.80%
PBT 12,209 14,012 9,026 8,286 3,860 3,838 2,973 26.53%
Tax -1,754 -1,457 -853 -216 -833 -1,010 -892 11.92%
NP 10,454 12,554 8,173 8,070 3,026 2,828 2,081 30.85%
-
NP to SH 10,454 12,554 8,173 8,070 3,026 2,828 2,081 30.85%
-
Tax Rate 14.37% 10.40% 9.45% 2.61% 21.58% 26.32% 30.00% -
Total Cost 129,180 111,812 98,617 88,189 70,381 63,588 62,161 12.95%
-
Net Worth 141,843 134,057 125,383 118,870 112,877 110,791 101,567 5.72%
Dividend
28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 CAGR
Div - - - - - 1,632 1,957 -
Div Payout % - - - - - 57.74% 94.04% -
Equity
28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 CAGR
Net Worth 141,843 134,057 125,383 118,870 112,877 110,791 101,567 5.72%
NOSH 130,683 130,596 130,703 48,972 49,028 48,983 48,934 17.77%
Ratio Analysis
28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 CAGR
NP Margin 7.49% 10.09% 7.65% 8.38% 4.12% 4.26% 3.24% -
ROE 7.37% 9.37% 6.52% 6.79% 2.68% 2.55% 2.05% -
Per Share
28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 CAGR
RPS 106.85 95.23 81.70 196.56 149.73 135.59 131.28 -3.37%
EPS 8.00 9.61 6.25 16.48 6.17 5.77 4.25 11.11%
DPS 0.00 0.00 0.00 0.00 0.00 3.33 4.00 -
NAPS 1.0854 1.0265 0.9593 2.4273 2.3023 2.2618 2.0756 -10.23%
Adjusted Per Share Value based on latest NOSH - 48,973
28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 CAGR
RPS 43.73 38.95 33.44 30.15 22.99 20.80 20.12 13.80%
EPS 3.27 3.93 2.56 2.53 0.95 0.89 0.65 30.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.51 0.61 -
NAPS 0.4442 0.4198 0.3927 0.3723 0.3535 0.347 0.3181 5.72%
Price Multiplier on Financial Quarter End Date
28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 CAGR
Date 28/02/11 25/02/10 27/02/09 29/02/08 28/02/07 28/02/06 28/02/05 -
Price 0.90 0.55 0.53 0.44 0.52 0.44 0.51 -
P/RPS 0.84 0.58 0.65 0.22 0.35 0.32 0.39 13.63%
P/EPS 11.25 5.72 8.48 2.67 8.42 7.62 11.99 -1.05%
EY 8.89 17.48 11.80 37.45 11.87 13.12 8.34 1.06%
DY 0.00 0.00 0.00 0.00 0.00 7.58 7.84 -
P/NAPS 0.83 0.54 0.55 0.18 0.23 0.19 0.25 22.12%
Price Multiplier on Announcement Date
28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 CAGR
Date 25/04/11 20/04/10 28/04/09 24/04/08 27/04/07 25/04/06 28/04/05 -
Price 0.80 0.74 0.46 0.55 0.46 0.45 0.48 -
P/RPS 0.75 0.78 0.56 0.28 0.31 0.33 0.37 12.49%
P/EPS 10.00 7.70 7.36 3.34 7.45 7.79 11.29 -2.00%
EY 10.00 12.99 13.59 29.96 13.42 12.83 8.86 2.03%
DY 0.00 0.00 0.00 0.00 0.00 7.41 8.33 -
P/NAPS 0.74 0.72 0.48 0.23 0.20 0.20 0.23 21.49%

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