[SPRITZER] YoY Annualized Quarter Result on 31-Aug-2008 [#1]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
22-Oct-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2009
Quarter
31-Aug-2008 [#1]
Profit Trend
QoQ- 21.47%
YoY- 18.48%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 CAGR
Revenue 164,940 139,244 124,968 113,696 95,700 75,348 68,464 15.77%
PBT 8,252 13,112 14,236 9,584 8,244 5,784 4,936 8.93%
Tax -2,016 -2,068 -1,980 -68 -212 -1,292 -1,292 7.69%
NP 6,236 11,044 12,256 9,516 8,032 4,492 3,644 9.36%
-
NP to SH 6,236 11,044 12,256 9,516 8,032 4,492 3,644 9.36%
-
Tax Rate 24.43% 15.77% 13.91% 0.71% 2.57% 22.34% 26.18% -
Total Cost 158,704 128,200 112,712 104,180 87,668 70,856 64,820 16.08%
-
Net Worth 144,017 140,012 130,109 123,517 116,302 113,207 110,750 4.47%
Dividend
31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 CAGR
Div - - - - - 5,884 - -
Div Payout % - - - - - 131.00% - -
Equity
31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 CAGR
Net Worth 144,017 140,012 130,109 123,517 116,302 113,207 110,750 4.47%
NOSH 131,008 130,853 130,382 48,950 48,975 49,039 48,978 17.81%
Ratio Analysis
31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 CAGR
NP Margin 3.78% 7.93% 9.81% 8.37% 8.39% 5.96% 5.32% -
ROE 4.33% 7.89% 9.42% 7.70% 6.91% 3.97% 3.29% -
Per Share
31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 CAGR
RPS 125.90 106.41 95.85 232.27 195.40 153.65 139.78 -1.72%
EPS 4.76 8.44 9.40 19.44 16.40 9.16 7.44 -7.17%
DPS 0.00 0.00 0.00 0.00 0.00 12.00 0.00 -
NAPS 1.0993 1.07 0.9979 2.5233 2.3747 2.3085 2.2612 -11.32%
Adjusted Per Share Value based on latest NOSH - 48,950
31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 CAGR
RPS 51.65 43.61 39.14 35.61 29.97 23.60 21.44 15.77%
EPS 1.95 3.46 3.84 2.98 2.52 1.41 1.14 9.35%
DPS 0.00 0.00 0.00 0.00 0.00 1.84 0.00 -
NAPS 0.451 0.4385 0.4075 0.3868 0.3642 0.3545 0.3468 4.47%
Price Multiplier on Financial Quarter End Date
31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 CAGR
Date 29/08/11 30/08/10 28/08/09 29/08/08 31/08/07 30/08/06 30/08/05 -
Price 0.91 0.81 0.56 0.54 0.42 0.44 0.44 -
P/RPS 0.72 0.76 0.58 0.23 0.21 0.29 0.31 15.07%
P/EPS 19.12 9.60 5.96 2.78 2.56 4.80 5.91 21.60%
EY 5.23 10.42 16.79 36.00 39.05 20.82 16.91 -17.75%
DY 0.00 0.00 0.00 0.00 0.00 27.27 0.00 -
P/NAPS 0.83 0.76 0.56 0.21 0.18 0.19 0.19 27.84%
Price Multiplier on Announcement Date
31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 CAGR
Date 24/10/11 19/10/10 28/09/09 22/10/08 31/10/07 19/10/06 27/10/05 -
Price 0.66 0.80 0.56 0.50 0.47 0.42 0.44 -
P/RPS 0.52 0.75 0.58 0.22 0.24 0.27 0.31 8.99%
P/EPS 13.87 9.48 5.96 2.57 2.87 4.59 5.91 15.27%
EY 7.21 10.55 16.79 38.88 34.89 21.81 16.91 -13.23%
DY 0.00 0.00 0.00 0.00 0.00 28.57 0.00 -
P/NAPS 0.60 0.75 0.56 0.20 0.20 0.18 0.19 21.11%

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