[SPRITZER] YoY Quarter Result on 30-Nov-2009 [#2]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
28-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
30-Nov-2009 [#2]
Profit Trend
QoQ- 2.81%
YoY- 137.74%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Quarter Result
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Revenue 46,663 45,073 35,828 29,543 23,875 20,787 17,382 17.87%
PBT 6,404 4,241 2,778 3,423 1,572 1,655 891 38.87%
Tax -1,274 -905 147 -273 -247 -44 -97 53.54%
NP 5,130 3,336 2,925 3,150 1,325 1,611 794 36.43%
-
NP to SH 5,130 3,336 2,925 3,150 1,325 1,611 794 36.43%
-
Tax Rate 19.89% 21.34% -5.29% 7.98% 15.71% 2.66% 10.89% -
Total Cost 41,533 41,737 32,903 26,393 22,550 19,176 16,588 16.51%
-
Net Worth 157,946 147,045 142,332 133,580 125,158 117,891 113,939 5.58%
Dividend
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Net Worth 157,946 147,045 142,332 133,580 125,158 117,891 113,939 5.58%
NOSH 130,534 130,823 130,580 130,705 49,074 48,966 49,012 17.71%
Ratio Analysis
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
NP Margin 10.99% 7.40% 8.16% 10.66% 5.55% 7.75% 4.57% -
ROE 3.25% 2.27% 2.06% 2.36% 1.06% 1.37% 0.70% -
Per Share
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
RPS 35.75 34.45 27.44 22.60 48.65 42.45 35.46 0.13%
EPS 3.93 2.55 2.24 2.41 2.70 3.29 1.62 15.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 1.124 1.09 1.022 2.5504 2.4076 2.3247 -10.30%
Adjusted Per Share Value based on latest NOSH - 130,705
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
RPS 14.64 14.14 11.24 9.27 7.49 6.52 5.45 17.88%
EPS 1.61 1.05 0.92 0.99 0.42 0.51 0.25 36.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4954 0.4612 0.4465 0.419 0.3926 0.3698 0.3574 5.58%
Price Multiplier on Financial Quarter End Date
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Date 30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 30/11/07 30/11/06 -
Price 0.88 0.78 0.76 0.56 0.54 0.47 0.47 -
P/RPS 2.46 2.26 2.77 2.48 1.11 1.11 1.33 10.78%
P/EPS 22.39 30.59 33.93 23.24 20.00 14.29 29.01 -4.22%
EY 4.47 3.27 2.95 4.30 5.00 7.00 3.45 4.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.69 0.70 0.55 0.21 0.20 0.20 24.05%
Price Multiplier on Announcement Date
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Date 31/01/13 30/01/12 27/01/11 28/01/10 22/01/09 30/01/08 25/01/07 -
Price 1.00 0.82 0.88 0.54 0.48 0.51 0.45 -
P/RPS 2.80 2.38 3.21 2.39 0.99 1.20 1.27 14.07%
P/EPS 25.45 32.16 39.29 22.41 17.78 15.50 27.78 -1.44%
EY 3.93 3.11 2.55 4.46 5.63 6.45 3.60 1.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.73 0.81 0.53 0.19 0.21 0.19 27.82%

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