[SPRITZER] YoY Cumulative Quarter Result on 31-Aug-2009 [#1]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
28-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
31-Aug-2009 [#1]
Profit Trend
QoQ- -62.28%
YoY- 28.79%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Cumulative Result
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Revenue 47,656 41,235 34,811 31,242 28,424 23,925 18,837 16.71%
PBT 4,084 2,063 3,278 3,559 2,396 2,061 1,446 18.87%
Tax -932 -504 -517 -495 -17 -53 -323 19.29%
NP 3,152 1,559 2,761 3,064 2,379 2,008 1,123 18.74%
-
NP to SH 3,152 1,559 2,761 3,064 2,379 2,008 1,123 18.74%
-
Tax Rate 22.82% 24.43% 15.77% 13.91% 0.71% 2.57% 22.34% -
Total Cost 44,504 39,676 32,050 28,178 26,045 21,917 17,714 16.57%
-
Net Worth 153,022 144,017 140,012 130,109 123,517 116,302 113,207 5.14%
Dividend
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Div - - - - - - 1,471 -
Div Payout % - - - - - - 131.00% -
Equity
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Net Worth 153,022 144,017 140,012 130,109 123,517 116,302 113,207 5.14%
NOSH 130,788 131,008 130,853 130,382 48,950 48,975 49,039 17.74%
Ratio Analysis
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
NP Margin 6.61% 3.78% 7.93% 9.81% 8.37% 8.39% 5.96% -
ROE 2.06% 1.08% 1.97% 2.35% 1.93% 1.73% 0.99% -
Per Share
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
RPS 36.44 31.48 26.60 23.96 58.07 48.85 38.41 -0.87%
EPS 2.41 1.19 2.11 2.35 4.86 4.10 2.29 0.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
NAPS 1.17 1.0993 1.07 0.9979 2.5233 2.3747 2.3085 -10.69%
Adjusted Per Share Value based on latest NOSH - 130,382
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
RPS 14.95 12.93 10.92 9.80 8.92 7.50 5.91 16.71%
EPS 0.99 0.49 0.87 0.96 0.75 0.63 0.35 18.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.46 -
NAPS 0.48 0.4517 0.4392 0.4081 0.3874 0.3648 0.3551 5.14%
Price Multiplier on Financial Quarter End Date
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Date 30/08/12 29/08/11 30/08/10 28/08/09 29/08/08 31/08/07 30/08/06 -
Price 0.81 0.91 0.81 0.56 0.54 0.42 0.44 -
P/RPS 2.22 2.89 3.04 2.34 0.93 0.86 1.15 11.57%
P/EPS 33.61 76.47 38.39 23.83 11.11 10.24 19.21 9.76%
EY 2.98 1.31 2.60 4.20 9.00 9.76 5.20 -8.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.82 -
P/NAPS 0.69 0.83 0.76 0.56 0.21 0.18 0.19 23.95%
Price Multiplier on Announcement Date
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Date 31/10/12 24/10/11 19/10/10 28/09/09 22/10/08 31/10/07 19/10/06 -
Price 0.85 0.66 0.80 0.56 0.50 0.47 0.42 -
P/RPS 2.33 2.10 3.01 2.34 0.86 0.96 1.09 13.48%
P/EPS 35.27 55.46 37.91 23.83 10.29 11.46 18.34 11.50%
EY 2.84 1.80 2.64 4.20 9.72 8.72 5.45 -10.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 7.14 -
P/NAPS 0.73 0.60 0.75 0.56 0.20 0.20 0.18 26.25%

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