[SPRITZER] YoY Cumulative Quarter Result on 28-Feb-2007 [#3]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
27-Apr-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2007
Quarter
28-Feb-2007 [#3]
Profit Trend
QoQ- 18.41%
YoY- 7.02%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Cumulative Result
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
Revenue 93,275 80,093 72,195 55,056 49,812 48,182 47,628 11.84%
PBT 10,509 6,770 6,215 2,895 2,879 2,230 3,814 18.39%
Tax -1,093 -640 -162 -625 -758 -669 -813 5.05%
NP 9,416 6,130 6,053 2,270 2,121 1,561 3,001 20.98%
-
NP to SH 9,416 6,130 6,053 2,270 2,121 1,561 3,001 20.98%
-
Tax Rate 10.40% 9.45% 2.61% 21.59% 26.33% 30.00% 21.32% -
Total Cost 83,859 73,963 66,142 52,786 47,691 46,621 44,627 11.08%
-
Net Worth 134,057 125,383 118,870 112,877 110,791 101,567 104,216 4.28%
Dividend
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
Div - - - - 1,224 1,468 1,225 -
Div Payout % - - - - 57.74% 94.04% 40.85% -
Equity
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
Net Worth 134,057 125,383 118,870 112,877 110,791 101,567 104,216 4.28%
NOSH 130,596 130,703 48,972 49,028 48,983 48,934 49,035 17.72%
Ratio Analysis
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
NP Margin 10.09% 7.65% 8.38% 4.12% 4.26% 3.24% 6.30% -
ROE 7.02% 4.89% 5.09% 2.01% 1.91% 1.54% 2.88% -
Per Share
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
RPS 71.42 61.28 147.42 112.29 101.69 98.46 97.13 -4.99%
EPS 7.21 4.69 12.36 4.63 4.33 3.19 6.12 2.76%
DPS 0.00 0.00 0.00 0.00 2.50 3.00 2.50 -
NAPS 1.0265 0.9593 2.4273 2.3023 2.2618 2.0756 2.1253 -11.41%
Adjusted Per Share Value based on latest NOSH - 49,027
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
RPS 29.26 25.12 22.65 17.27 15.62 15.11 14.94 11.84%
EPS 2.95 1.92 1.90 0.71 0.67 0.49 0.94 20.98%
DPS 0.00 0.00 0.00 0.00 0.38 0.46 0.38 -
NAPS 0.4205 0.3933 0.3729 0.3541 0.3475 0.3186 0.3269 4.28%
Price Multiplier on Financial Quarter End Date
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
Date 25/02/10 27/02/09 29/02/08 28/02/07 28/02/06 28/02/05 27/02/04 -
Price 0.55 0.53 0.44 0.52 0.44 0.51 0.69 -
P/RPS 0.77 0.86 0.30 0.46 0.43 0.52 0.71 1.36%
P/EPS 7.63 11.30 3.56 11.23 10.16 15.99 11.27 -6.29%
EY 13.11 8.85 28.09 8.90 9.84 6.25 8.87 6.72%
DY 0.00 0.00 0.00 0.00 5.68 5.88 3.62 -
P/NAPS 0.54 0.55 0.18 0.23 0.19 0.25 0.32 9.10%
Price Multiplier on Announcement Date
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
Date 20/04/10 28/04/09 24/04/08 27/04/07 25/04/06 28/04/05 29/04/04 -
Price 0.74 0.46 0.55 0.46 0.45 0.48 0.66 -
P/RPS 1.04 0.75 0.37 0.41 0.44 0.49 0.68 7.33%
P/EPS 10.26 9.81 4.45 9.94 10.39 15.05 10.78 -0.82%
EY 9.74 10.20 22.47 10.07 9.62 6.65 9.27 0.82%
DY 0.00 0.00 0.00 0.00 5.56 6.25 3.79 -
P/NAPS 0.72 0.48 0.23 0.20 0.20 0.23 0.31 15.07%

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