[SPRITZER] YoY Quarter Result on 28-Feb-2011 [#3]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
25-Apr-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2011
Quarter
28-Feb-2011 [#3]
Profit Trend
QoQ- -26.29%
YoY- -32.69%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Quarter Result
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
Revenue 59,652 57,122 45,217 34,087 32,490 27,794 27,483 13.78%
PBT 7,686 5,742 4,548 3,102 3,527 2,802 2,499 20.58%
Tax -1,550 -737 -873 -946 -324 -376 -65 69.61%
NP 6,136 5,005 3,675 2,156 3,203 2,426 2,434 16.65%
-
NP to SH 6,136 5,005 3,675 2,156 3,203 2,426 2,434 16.65%
-
Tax Rate 20.17% 12.84% 19.20% 30.50% 9.19% 13.42% 2.60% -
Total Cost 53,516 52,117 41,542 31,931 29,287 25,368 25,049 13.48%
-
Net Worth 177,293 159,845 147,326 141,825 134,199 125,121 118,874 6.88%
Dividend
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
Net Worth 177,293 159,845 147,326 141,825 134,199 125,121 118,874 6.88%
NOSH 132,813 131,020 130,782 130,666 130,734 130,430 48,973 18.08%
Ratio Analysis
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
NP Margin 10.29% 8.76% 8.13% 6.32% 9.86% 8.73% 8.86% -
ROE 3.46% 3.13% 2.49% 1.52% 2.39% 1.94% 2.05% -
Per Share
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
RPS 44.91 43.60 34.57 26.09 24.85 21.31 56.12 -3.64%
EPS 4.62 3.82 2.81 1.65 2.45 1.86 4.97 -1.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3349 1.22 1.1265 1.0854 1.0265 0.9593 2.4273 -9.48%
Adjusted Per Share Value based on latest NOSH - 130,666
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
RPS 18.71 17.92 14.18 10.69 10.19 8.72 8.62 13.78%
EPS 1.92 1.57 1.15 0.68 1.00 0.76 0.76 16.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5561 0.5014 0.4621 0.4449 0.4209 0.3925 0.3729 6.88%
Price Multiplier on Financial Quarter End Date
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
Date 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 -
Price 1.73 1.03 0.82 0.90 0.55 0.53 0.44 -
P/RPS 3.85 2.36 2.37 3.45 2.21 2.49 0.78 30.46%
P/EPS 37.45 26.96 29.18 54.55 22.45 28.49 8.85 27.16%
EY 2.67 3.71 3.43 1.83 4.45 3.51 11.30 -21.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 0.84 0.73 0.83 0.54 0.55 0.18 39.01%
Price Multiplier on Announcement Date
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
Date 29/04/14 23/04/13 30/04/12 25/04/11 20/04/10 28/04/09 24/04/08 -
Price 1.92 1.16 0.81 0.80 0.74 0.46 0.55 -
P/RPS 4.27 2.66 2.34 3.07 2.98 2.16 0.98 27.78%
P/EPS 41.56 30.37 28.83 48.48 30.20 24.73 11.07 24.65%
EY 2.41 3.29 3.47 2.06 3.31 4.04 9.04 -19.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 0.95 0.72 0.74 0.72 0.48 0.23 35.74%

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