[SPRITZER] YoY Cumulative Quarter Result on 31-Aug-2011 [#1]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
24-Oct-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
31-Aug-2011 [#1]
Profit Trend
QoQ- -80.75%
YoY- -43.53%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Cumulative Result
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Revenue 62,378 55,661 47,656 41,235 34,811 31,242 28,424 13.98%
PBT 8,757 6,555 4,084 2,063 3,278 3,559 2,396 24.09%
Tax -2,090 -1,326 -932 -504 -517 -495 -17 122.90%
NP 6,667 5,229 3,152 1,559 2,761 3,064 2,379 18.72%
-
NP to SH 6,667 5,229 3,152 1,559 2,761 3,064 2,379 18.72%
-
Tax Rate 23.87% 20.23% 22.82% 24.43% 15.77% 13.91% 0.71% -
Total Cost 55,711 50,432 44,504 39,676 32,050 28,178 26,045 13.50%
-
Net Worth 195,474 172,306 153,022 144,017 140,012 130,109 123,517 7.94%
Dividend
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Net Worth 195,474 172,306 153,022 144,017 140,012 130,109 123,517 7.94%
NOSH 135,784 132,045 130,788 131,008 130,853 130,382 48,950 18.52%
Ratio Analysis
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
NP Margin 10.69% 9.39% 6.61% 3.78% 7.93% 9.81% 8.37% -
ROE 3.41% 3.03% 2.06% 1.08% 1.97% 2.35% 1.93% -
Per Share
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
RPS 45.94 42.15 36.44 31.48 26.60 23.96 58.07 -3.82%
EPS 4.91 3.96 2.41 1.19 2.11 2.35 4.86 0.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4396 1.3049 1.17 1.0993 1.07 0.9979 2.5233 -8.92%
Adjusted Per Share Value based on latest NOSH - 131,008
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
RPS 19.57 17.46 14.95 12.93 10.92 9.80 8.92 13.98%
EPS 2.09 1.64 0.99 0.49 0.87 0.96 0.75 18.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6131 0.5405 0.48 0.4517 0.4392 0.4081 0.3874 7.94%
Price Multiplier on Financial Quarter End Date
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Date 29/08/14 30/08/13 30/08/12 29/08/11 30/08/10 28/08/09 29/08/08 -
Price 2.24 1.54 0.81 0.91 0.81 0.56 0.54 -
P/RPS 4.88 3.65 2.22 2.89 3.04 2.34 0.93 31.80%
P/EPS 45.62 38.89 33.61 76.47 38.39 23.83 11.11 26.53%
EY 2.19 2.57 2.98 1.31 2.60 4.20 9.00 -20.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 1.18 0.69 0.83 0.76 0.56 0.21 39.66%
Price Multiplier on Announcement Date
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Date 14/10/14 11/10/13 31/10/12 24/10/11 19/10/10 28/09/09 22/10/08 -
Price 2.04 1.68 0.85 0.66 0.80 0.56 0.50 -
P/RPS 4.44 3.99 2.33 2.10 3.01 2.34 0.86 31.44%
P/EPS 41.55 42.42 35.27 55.46 37.91 23.83 10.29 26.17%
EY 2.41 2.36 2.84 1.80 2.64 4.20 9.72 -20.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.29 0.73 0.60 0.75 0.56 0.20 38.61%

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