[SPRITZER] YoY Cumulative Quarter Result on 30-Nov-2009 [#2]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
28-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
30-Nov-2009 [#2]
Profit Trend
QoQ- 102.81%
YoY- 67.76%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Cumulative Result
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Revenue 94,319 86,307 70,639 60,785 52,299 44,712 36,219 17.27%
PBT 10,488 6,304 6,056 6,982 3,968 3,716 2,337 28.40%
Tax -2,206 -1,409 -370 -768 -264 -97 -420 31.81%
NP 8,282 4,895 5,686 6,214 3,704 3,619 1,917 27.59%
-
NP to SH 8,282 4,895 5,686 6,214 3,704 3,619 1,917 27.59%
-
Tax Rate 21.03% 22.35% 6.11% 11.00% 6.65% 2.61% 17.97% -
Total Cost 86,037 81,412 64,953 54,571 48,595 41,093 34,302 16.54%
-
Net Worth 158,063 146,719 142,476 133,418 124,956 117,903 113,975 5.59%
Dividend
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Net Worth 158,063 146,719 142,476 133,418 124,956 117,903 113,975 5.59%
NOSH 130,630 130,533 130,712 130,546 48,994 48,971 49,028 17.72%
Ratio Analysis
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
NP Margin 8.78% 5.67% 8.05% 10.22% 7.08% 8.09% 5.29% -
ROE 5.24% 3.34% 3.99% 4.66% 2.96% 3.07% 1.68% -
Per Share
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
RPS 72.20 66.12 54.04 46.56 106.74 91.30 73.87 -0.38%
EPS 6.34 3.75 4.35 4.76 7.56 7.39 3.91 8.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 1.124 1.09 1.022 2.5504 2.4076 2.3247 -10.30%
Adjusted Per Share Value based on latest NOSH - 130,705
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
RPS 29.58 27.07 22.16 19.07 16.40 14.02 11.36 17.27%
EPS 2.60 1.54 1.78 1.95 1.16 1.14 0.60 27.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4958 0.4602 0.4469 0.4185 0.3919 0.3698 0.3575 5.59%
Price Multiplier on Financial Quarter End Date
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Date 30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 30/11/07 30/11/06 -
Price 0.88 0.78 0.76 0.56 0.54 0.47 0.47 -
P/RPS 1.22 1.18 1.41 1.20 0.51 0.51 0.64 11.34%
P/EPS 13.88 20.80 17.47 11.76 7.14 6.36 12.02 2.42%
EY 7.20 4.81 5.72 8.50 14.00 15.72 8.32 -2.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.69 0.70 0.55 0.21 0.20 0.20 24.05%
Price Multiplier on Announcement Date
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Date 31/01/13 30/01/12 27/01/11 28/01/10 22/01/09 30/01/08 25/01/07 -
Price 1.00 0.82 0.88 0.54 0.48 0.51 0.45 -
P/RPS 1.38 1.24 1.63 1.16 0.45 0.56 0.61 14.56%
P/EPS 15.77 21.87 20.23 11.34 6.35 6.90 11.51 5.38%
EY 6.34 4.57 4.94 8.81 15.75 14.49 8.69 -5.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.73 0.81 0.53 0.19 0.21 0.19 27.82%

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