[SPRITZER] YoY Quarter Result on 30-Nov-2006 [#2]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
25-Jan-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2007
Quarter
30-Nov-2006 [#2]
Profit Trend
QoQ- -29.3%
YoY- 66.81%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Quarter Result
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Revenue 29,543 23,875 20,787 17,382 15,410 14,133 14,172 13.01%
PBT 3,423 1,572 1,655 891 607 595 890 25.14%
Tax -273 -247 -44 -97 -131 -186 -210 4.46%
NP 3,150 1,325 1,611 794 476 409 680 29.08%
-
NP to SH 3,150 1,325 1,611 794 476 409 680 29.08%
-
Tax Rate 7.98% 15.71% 2.66% 10.89% 21.58% 31.26% 23.60% -
Total Cost 26,393 22,550 19,176 16,588 14,934 13,724 13,492 11.82%
-
Net Worth 133,580 125,158 117,891 113,939 111,482 103,363 104,362 4.19%
Dividend
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Net Worth 133,580 125,158 117,891 113,939 111,482 103,363 104,362 4.19%
NOSH 130,705 49,074 48,966 49,012 49,072 49,277 48,920 17.77%
Ratio Analysis
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
NP Margin 10.66% 5.55% 7.75% 4.57% 3.09% 2.89% 4.80% -
ROE 2.36% 1.06% 1.37% 0.70% 0.43% 0.40% 0.65% -
Per Share
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
RPS 22.60 48.65 42.45 35.46 31.40 28.68 28.97 -4.05%
EPS 2.41 2.70 3.29 1.62 0.97 0.83 1.39 9.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.022 2.5504 2.4076 2.3247 2.2718 2.0976 2.1333 -11.53%
Adjusted Per Share Value based on latest NOSH - 49,012
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
RPS 9.27 7.49 6.52 5.45 4.83 4.43 4.45 12.99%
EPS 0.99 0.42 0.51 0.25 0.15 0.13 0.21 29.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.419 0.3926 0.3698 0.3574 0.3497 0.3242 0.3274 4.19%
Price Multiplier on Financial Quarter End Date
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Date 30/11/09 28/11/08 30/11/07 30/11/06 30/11/05 30/11/04 28/11/03 -
Price 0.56 0.54 0.47 0.47 0.46 0.58 0.59 -
P/RPS 2.48 1.11 1.11 1.33 1.46 2.02 2.04 3.30%
P/EPS 23.24 20.00 14.29 29.01 47.42 69.88 42.45 -9.54%
EY 4.30 5.00 7.00 3.45 2.11 1.43 2.36 10.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.21 0.20 0.20 0.20 0.28 0.28 11.89%
Price Multiplier on Announcement Date
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Date 28/01/10 22/01/09 30/01/08 25/01/07 25/01/06 27/01/05 29/01/04 -
Price 0.54 0.48 0.51 0.45 0.43 0.58 0.63 -
P/RPS 2.39 0.99 1.20 1.27 1.37 2.02 2.17 1.62%
P/EPS 22.41 17.78 15.50 27.78 44.33 69.88 45.32 -11.06%
EY 4.46 5.63 6.45 3.60 2.26 1.43 2.21 12.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.19 0.21 0.19 0.19 0.28 0.30 9.93%

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