[SPRITZER] YoY Quarter Result on 31-May-2008 [#4]

Stock

[SPRITZER] SPRITZER BHD

Announcement Date

29-Jul-2008

Admission Sponsor

Sponsor

Financial Year

31-May-2008

Quarter

31-May-2008 [#4]

Profit Trend

QoQ- -26.83%

YoY- 15.28%

Quarter Report

SPRITZER's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/05/11	31/05/10	31/05/09	31/05/08	31/05/07	31/05/06	31/05/05	CAGR
Quarter Result
Revenue	42,955	38,361	28,160	26,550	21,717	19,431	17,721	15.89%
YoY %	11.98%	36.23%	6.06%	22.25%	11.76%	9.65%	-	-
Horiz. %	242.40%	216.47%	158.91%	149.82%	122.55%	109.65%	100.00%	-
PBT	1,009	3,805	1,896	2,156	1,794	1,458	1,317	-4.34%
YoY %	-73.48%	100.69%	-12.06%	20.18%	23.05%	10.71%	-	-
Horiz. %	76.61%	288.91%	143.96%	163.71%	136.22%	110.71%	100.00%	-
Tax	-752	-680	98	-375	-249	-290	-66	49.97%
YoY %	-10.59%	-793.88%	126.13%	-50.60%	14.14%	-339.39%	-	-
Horiz. %	1,139.39%	1,030.30%	-148.48%	568.18%	377.27%	439.39%	100.00%	-
NP	257	3,125	1,994	1,781	1,545	1,168	1,251	-23.17%
YoY %	-91.78%	56.72%	11.96%	15.28%	32.28%	-6.63%	-	-
Horiz. %	20.54%	249.80%	159.39%	142.37%	123.50%	93.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	257	3,125	1,994	1,781	1,545	1,168	1,251	-23.17%
YoY %	-91.78%	56.72%	11.96%	15.28%	32.28%	-6.63%	-	-
Horiz. %	20.54%	249.80%	159.39%	142.37%	123.50%	93.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	74.53%	17.87%	-5.17%	17.39%	13.88%	19.89%	5.01%	-
YoY %	317.07%	445.65%	-129.73%	25.29%	-30.22%	297.01%	-	-
Horiz. %	1,487.62%	356.69%	-103.19%	347.11%	277.05%	397.01%	100.00%	-
Total Cost	42,698	35,236	26,166	24,769	20,172	18,263	16,470	17.19%
YoY %	21.18%	34.66%	5.64%	22.79%	10.45%	10.89%	-	-
Horiz. %	259.25%	213.94%	158.87%	150.39%	122.48%	110.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	139,730	137,343	126,990	121,083	114,467	112,167	110,019	4.06%
YoY %	1.74%	8.15%	4.88%	5.78%	2.05%	1.95%	-	-
Horiz. %	127.01%	124.84%	115.43%	110.06%	104.04%	101.95%	100.00%	-

	31/05/11	31/05/10	31/05/09	31/05/08	31/05/07	31/05/06	31/05/05	CAGR
Dividend
Div	3,212	3,268	2,606	1,957	1,471	-	-	-
YoY %	-1.71%	25.40%	33.16%	33.04%	0.00%	-	-	-
Horiz. %	218.35%	222.16%	177.16%	133.04%	100.00%	-	-	-
Div Payout %	1,250.00%	104.60%	130.72%	109.89%	95.24%	-	-	-
YoY %	1,095.03%	-19.98%	18.96%	15.38%	0.00%	-	-	-
Horiz. %	1,312.47%	109.83%	137.25%	115.38%	100.00%	-	-	-

	31/05/11	31/05/10	31/05/09	31/05/08	31/05/07	31/05/06	31/05/05	CAGR
Equity
Net Worth	139,730	137,343	126,990	121,083	114,467	112,167	110,019	4.06%
YoY %	1.74%	8.15%	4.88%	5.78%	2.05%	1.95%	-	-
Horiz. %	127.01%	124.84%	115.43%	110.06%	104.04%	101.95%	100.00%	-
NOSH	128,499	130,753	130,326	48,928	49,047	49,075	49,058	17.39%
YoY %	-1.72%	0.33%	166.36%	-0.24%	-0.06%	0.03%	-	-
Horiz. %	261.93%	266.53%	265.66%	99.74%	99.98%	100.03%	100.00%	-

	31/05/11	31/05/10	31/05/09	31/05/08	31/05/07	31/05/06	31/05/05	CAGR
Ratio Analysis
NP Margin	0.60%	8.15%	7.08%	6.71%	7.11%	6.01%	7.06%	-
YoY %	-92.64%	15.11%	5.51%	-5.63%	18.30%	-14.87%	-	-
Horiz. %	8.50%	115.44%	100.28%	95.04%	100.71%	85.13%	100.00%	-
ROE	0.18%	2.28%	1.57%	1.47%	1.35%	1.04%	1.14%	-
YoY %	-92.11%	45.22%	6.80%	8.89%	29.81%	-8.77%	-	-
Horiz. %	15.79%	200.00%	137.72%	128.95%	118.42%	91.23%	100.00%	-

	31/05/11	31/05/10	31/05/09	31/05/08	31/05/07	31/05/06	31/05/05	CAGR
Per Share
RPS	33.43	29.34	21.61	54.26	44.28	39.59	36.12	-1.28%
YoY %	13.94%	35.77%	-60.17%	22.54%	11.85%	9.61%	-	-
Horiz. %	92.55%	81.23%	59.83%	150.22%	122.59%	109.61%	100.00%	-
EPS	0.20	2.39	1.53	3.64	3.15	2.38	2.55	-34.56%
YoY %	-91.63%	56.21%	-57.97%	15.56%	32.35%	-6.67%	-	-
Horiz. %	7.84%	93.73%	60.00%	142.75%	123.53%	93.33%	100.00%	-
DPS	2.50	2.50	2.00	4.00	3.00	0.00	0.00	-
YoY %	0.00%	25.00%	-50.00%	33.33%	0.00%	0.00%	-	-
Horiz. %	83.33%	83.33%	66.67%	133.33%	100.00%	-	-	-
NAPS	1.0874	1.0504	0.9744	2.4747	2.3338	2.2856	2.2426	-11.35%
YoY %	3.52%	7.80%	-60.63%	6.04%	2.11%	1.92%	-	-
Horiz. %	48.49%	46.84%	43.45%	110.35%	104.07%	101.92%	100.00%	-

	31/05/11	31/05/10	31/05/09	31/05/08	31/05/07	31/05/06	31/05/05	CAGR
Adjusted Per Share Value based on latest NOSH - 48,928
RPS	13.47	12.03	8.83	8.33	6.81	6.09	5.56	15.88%
YoY %	11.97%	36.24%	6.00%	22.32%	11.82%	9.53%	-	-
Horiz. %	242.27%	216.37%	158.81%	149.82%	122.48%	109.53%	100.00%	-
EPS	0.08	0.98	0.63	0.56	0.48	0.37	0.39	-23.19%
YoY %	-91.84%	55.56%	12.50%	16.67%	29.73%	-5.13%	-	-
Horiz. %	20.51%	251.28%	161.54%	143.59%	123.08%	94.87%	100.00%	-
DPS	1.01	1.03	0.82	0.61	0.46	0.00	0.00	-
YoY %	-1.94%	25.61%	34.43%	32.61%	0.00%	0.00%	-	-
Horiz. %	219.57%	223.91%	178.26%	132.61%	100.00%	-	-	-
NAPS	0.4383	0.4308	0.3983	0.3798	0.359	0.3518	0.3451	4.06%
YoY %	1.74%	8.16%	4.87%	5.79%	2.05%	1.94%	-	-
Horiz. %	127.01%	124.83%	115.42%	110.06%	104.03%	101.94%	100.00%	-

	31/05/11	31/05/10	31/05/09	31/05/08	31/05/07	31/05/06	31/05/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/05/11	31/05/10	29/05/09	30/05/08	31/05/07	31/05/06	31/05/05	-
Price	0.73	0.74	0.48	0.52	0.48	0.42	0.49	-
P/RPS	2.18	2.52	2.22	0.96	1.08	1.06	1.36	8.17%
YoY %	-13.49%	13.51%	131.25%	-11.11%	1.89%	-22.06%	-	-
Horiz. %	160.29%	185.29%	163.24%	70.59%	79.41%	77.94%	100.00%	-
P/EPS	365.00	30.96	31.37	14.29	15.24	17.65	19.22	63.30%
YoY %	1,078.94%	-1.31%	119.52%	-6.23%	-13.65%	-8.17%	-	-
Horiz. %	1,899.06%	161.08%	163.22%	74.35%	79.29%	91.83%	100.00%	-
EY	0.27	3.23	3.19	7.00	6.56	5.67	5.20	-38.90%
YoY %	-91.64%	1.25%	-54.43%	6.71%	15.70%	9.04%	-	-
Horiz. %	5.19%	62.12%	61.35%	134.62%	126.15%	109.04%	100.00%	-
DY	3.42	3.38	4.17	7.69	6.25	0.00	0.00	-
YoY %	1.18%	-18.94%	-45.77%	23.04%	0.00%	0.00%	-	-
Horiz. %	54.72%	54.08%	66.72%	123.04%	100.00%	-	-	-
P/NAPS	0.67	0.70	0.49	0.21	0.21	0.18	0.22	20.38%
YoY %	-4.29%	42.86%	133.33%	0.00%	16.67%	-18.18%	-	-
Horiz. %	304.55%	318.18%	222.73%	95.45%	95.45%	81.82%	100.00%	-

	31/05/11	31/05/10	31/05/09	31/05/08	31/05/07	31/05/06	31/05/05	CAGR
Price Multiplier on Announcement Date
Date	28/07/11	26/07/10	28/07/09	29/07/08	26/07/07	27/07/06	28/07/05	-
Price	0.71	0.86	0.56	0.68	0.45	0.44	0.52	-
P/RPS	2.12	2.93	2.59	1.25	1.02	1.11	1.44	6.65%
YoY %	-27.65%	13.13%	107.20%	22.55%	-8.11%	-22.92%	-	-
Horiz. %	147.22%	203.47%	179.86%	86.81%	70.83%	77.08%	100.00%	-
P/EPS	355.00	35.98	36.60	18.68	14.29	18.49	20.39	60.95%
YoY %	886.66%	-1.69%	95.93%	30.72%	-22.71%	-9.32%	-	-
Horiz. %	1,741.05%	176.46%	179.50%	91.61%	70.08%	90.68%	100.00%	-
EY	0.28	2.78	2.73	5.35	7.00	5.41	4.90	-37.92%
YoY %	-89.93%	1.83%	-48.97%	-23.57%	29.39%	10.41%	-	-
Horiz. %	5.71%	56.73%	55.71%	109.18%	142.86%	110.41%	100.00%	-
DY	3.52	2.91	3.57	5.88	6.67	0.00	0.00	-
YoY %	20.96%	-18.49%	-39.29%	-11.84%	0.00%	0.00%	-	-
Horiz. %	52.77%	43.63%	53.52%	88.16%	100.00%	-	-	-
P/NAPS	0.65	0.82	0.57	0.27	0.19	0.19	0.23	18.89%
YoY %	-20.73%	43.86%	111.11%	42.11%	0.00%	-17.39%	-	-
Horiz. %	282.61%	356.52%	247.83%	117.39%	82.61%	82.61%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos