[SPRITZER] QoQ Annualized Quarter Result on 30-Nov-2002 [#2]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
23-Jan-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2003
Quarter
30-Nov-2002 [#2]
Profit Trend
QoQ- -25.52%
YoY- -1.12%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Revenue 66,128 54,685 53,448 53,956 55,936 51,694 52,566 16.48%
PBT 7,776 6,218 6,480 7,234 8,424 6,579 6,289 15.15%
Tax -1,832 -1,732 -2,340 -1,952 -1,332 -1,373 -1,172 34.57%
NP 5,944 4,486 4,140 5,282 7,092 5,206 5,117 10.47%
-
NP to SH 5,944 4,486 4,140 5,282 7,092 5,206 5,117 10.47%
-
Tax Rate 23.56% 27.85% 36.11% 26.98% 15.81% 20.87% 18.64% -
Total Cost 60,184 50,199 49,308 48,674 48,844 46,488 47,449 17.12%
-
Net Worth 103,941 98,967 101,647 102,460 101,545 99,860 98,484 3.65%
Dividend
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Div - 1,959 1,632 - - 1,225 - -
Div Payout % - 43.69% 39.43% - - 23.54% - -
Equity
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Net Worth 103,941 98,967 101,647 102,460 101,545 99,860 98,484 3.65%
NOSH 49,042 48,998 48,974 48,998 48,977 49,020 49,016 0.03%
Ratio Analysis
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
NP Margin 8.99% 8.20% 7.75% 9.79% 12.68% 10.07% 9.73% -
ROE 5.72% 4.53% 4.07% 5.16% 6.98% 5.21% 5.20% -
Per Share
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
RPS 134.84 111.61 109.13 110.12 114.21 105.45 107.24 16.44%
EPS 12.12 9.16 8.45 10.78 14.48 10.62 10.44 10.42%
DPS 0.00 4.00 3.33 0.00 0.00 2.50 0.00 -
NAPS 2.1194 2.0198 2.0755 2.0911 2.0733 2.0371 2.0092 3.61%
Adjusted Per Share Value based on latest NOSH - 49,039
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
RPS 20.74 17.15 16.76 16.92 17.55 16.21 16.49 16.46%
EPS 1.86 1.41 1.30 1.66 2.22 1.63 1.61 10.07%
DPS 0.00 0.61 0.51 0.00 0.00 0.38 0.00 -
NAPS 0.326 0.3104 0.3188 0.3214 0.3185 0.3132 0.3089 3.64%
Price Multiplier on Financial Quarter End Date
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Date 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 31/05/02 28/02/02 -
Price 0.59 0.56 0.53 0.60 0.64 0.66 0.67 -
P/RPS 0.44 0.50 0.49 0.54 0.56 0.63 0.62 -20.38%
P/EPS 4.87 6.12 6.27 5.57 4.42 6.21 6.42 -16.78%
EY 20.54 16.35 15.95 17.97 22.62 16.09 15.58 20.17%
DY 0.00 7.14 6.29 0.00 0.00 3.79 0.00 -
P/NAPS 0.28 0.28 0.26 0.29 0.31 0.32 0.33 -10.34%
Price Multiplier on Announcement Date
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Date 23/09/03 31/07/03 24/04/03 23/01/03 24/10/02 30/07/02 30/04/02 -
Price 0.59 0.64 0.55 0.57 0.57 0.68 0.70 -
P/RPS 0.44 0.57 0.50 0.52 0.50 0.64 0.65 -22.85%
P/EPS 4.87 6.99 6.51 5.29 3.94 6.40 6.70 -19.11%
EY 20.54 14.31 15.37 18.91 25.40 15.62 14.91 23.73%
DY 0.00 6.25 6.06 0.00 0.00 3.68 0.00 -
P/NAPS 0.28 0.32 0.26 0.27 0.27 0.33 0.35 -13.78%

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