[SPRITZER] YoY 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- -55.54%
YoY- -51.91%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Quarter Result
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
Revenue 32,490 27,794 27,483 18,837 17,286 17,903 16,924 11.47%
PBT 3,527 2,802 2,499 558 1,038 563 980 23.78%
Tax -324 -376 -65 -205 -304 -172 -145 14.33%
NP 3,203 2,426 2,434 353 734 391 835 25.10%
-
NP to SH 3,203 2,426 2,434 353 734 391 835 25.10%
-
Tax Rate 9.19% 13.42% 2.60% 36.74% 29.29% 30.55% 14.80% -
Total Cost 29,287 25,368 25,049 18,484 16,552 17,512 16,089 10.49%
-
Net Worth 134,199 125,121 118,874 112,876 110,677 101,444 104,389 4.27%
Dividend
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
Div - - - - 1,223 1,466 1,227 -
Div Payout % - - - - 166.67% 375.00% 147.06% -
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 134,199 125,121 118,874 112,876 110,677 101,444 104,389 4.27%
NOSH 130,734 130,430 48,973 49,027 48,933 48,874 49,117 17.71%
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 9.86% 8.73% 8.86% 1.87% 4.25% 2.18% 4.93% -
ROE 2.39% 1.94% 2.05% 0.31% 0.66% 0.39% 0.80% -
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 24.85 21.31 56.12 38.42 35.33 36.63 34.46 -5.30%
EPS 2.45 1.86 4.97 0.72 1.50 0.80 1.70 6.27%
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 10.17 8.70 8.61 5.90 5.41 5.61 5.30 11.46%
EPS 1.00 0.76 0.76 0.11 0.23 0.12 0.26 25.15%
DPS 0.00 0.00 0.00 0.00 0.38 0.46 0.38 -
NAPS 0.4203 0.3918 0.3723 0.3535 0.3466 0.3177 0.3269 4.27%
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 2.21 2.49 0.78 1.35 1.25 1.39 2.00 1.67%
P/EPS 22.45 28.49 8.85 72.22 29.33 63.75 40.59 -9.39%
EY 4.45 3.51 11.30 1.38 3.41 1.57 2.46 10.37%
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 2.98 2.16 0.98 1.20 1.27 1.31 1.92 7.59%
P/EPS 30.20 24.73 11.07 63.89 30.00 60.00 38.82 -4.09%
EY 3.31 4.04 9.04 1.57 3.33 1.67 2.58 4.23%
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