[SPRITZER] YoY Quarter Result on 28-Feb-2009 [#3]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
28-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2009
Quarter
28-Feb-2009 [#3]
Profit Trend
QoQ- 83.09%
YoY- -0.33%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Quarter Result
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Revenue 45,217 34,087 32,490 27,794 27,483 18,837 17,286 17.36%
PBT 4,548 3,102 3,527 2,802 2,499 558 1,038 27.89%
Tax -873 -946 -324 -376 -65 -205 -304 19.20%
NP 3,675 2,156 3,203 2,426 2,434 353 734 30.76%
-
NP to SH 3,675 2,156 3,203 2,426 2,434 353 734 30.76%
-
Tax Rate 19.20% 30.50% 9.19% 13.42% 2.60% 36.74% 29.29% -
Total Cost 41,542 31,931 29,287 25,368 25,049 18,484 16,552 16.55%
-
Net Worth 147,326 141,825 134,199 125,121 118,874 112,876 110,677 4.87%
Dividend
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Div - - - - - - 1,223 -
Div Payout % - - - - - - 166.67% -
Equity
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Net Worth 147,326 141,825 134,199 125,121 118,874 112,876 110,677 4.87%
NOSH 130,782 130,666 130,734 130,430 48,973 49,027 48,933 17.78%
Ratio Analysis
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
NP Margin 8.13% 6.32% 9.86% 8.73% 8.86% 1.87% 4.25% -
ROE 2.49% 1.52% 2.39% 1.94% 2.05% 0.31% 0.66% -
Per Share
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
RPS 34.57 26.09 24.85 21.31 56.12 38.42 35.33 -0.36%
EPS 2.81 1.65 2.45 1.86 4.97 0.72 1.50 11.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.50 -
NAPS 1.1265 1.0854 1.0265 0.9593 2.4273 2.3023 2.2618 -10.95%
Adjusted Per Share Value based on latest NOSH - 130,430
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
RPS 14.16 10.68 10.17 8.70 8.61 5.90 5.41 17.37%
EPS 1.15 0.68 1.00 0.76 0.76 0.11 0.23 30.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.38 -
NAPS 0.4614 0.4442 0.4203 0.3918 0.3723 0.3535 0.3466 4.87%
Price Multiplier on Financial Quarter End Date
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Date 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 28/02/07 28/02/06 -
Price 0.82 0.90 0.55 0.53 0.44 0.52 0.44 -
P/RPS 2.37 3.45 2.21 2.49 0.78 1.35 1.25 11.24%
P/EPS 29.18 54.55 22.45 28.49 8.85 72.22 29.33 -0.08%
EY 3.43 1.83 4.45 3.51 11.30 1.38 3.41 0.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.68 -
P/NAPS 0.73 0.83 0.54 0.55 0.18 0.23 0.19 25.12%
Price Multiplier on Announcement Date
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Date 30/04/12 25/04/11 20/04/10 28/04/09 24/04/08 27/04/07 25/04/06 -
Price 0.81 0.80 0.74 0.46 0.55 0.46 0.45 -
P/RPS 2.34 3.07 2.98 2.16 0.98 1.20 1.27 10.71%
P/EPS 28.83 48.48 30.20 24.73 11.07 63.89 30.00 -0.66%
EY 3.47 2.06 3.31 4.04 9.04 1.57 3.33 0.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.56 -
P/NAPS 0.72 0.74 0.72 0.48 0.23 0.20 0.20 23.77%

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