[SPRITZER] QoQ Cumulative Quarter Result on 28-Feb-2003 [#3]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
24-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2003
Quarter
28-Feb-2003 [#3]
Profit Trend
QoQ- 17.57%
YoY- -19.1%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Cumulative Result
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Revenue 30,704 16,532 54,685 40,086 26,978 13,984 51,694 -29.31%
PBT 2,834 1,944 6,218 4,860 3,617 2,106 6,579 -42.93%
Tax -668 -458 -1,732 -1,755 -976 -333 -1,373 -38.11%
NP 2,166 1,486 4,486 3,105 2,641 1,773 5,206 -44.23%
-
NP to SH 2,166 1,486 4,486 3,105 2,641 1,773 5,206 -44.23%
-
Tax Rate 23.57% 23.56% 27.85% 36.11% 26.98% 15.81% 20.87% -
Total Cost 28,538 15,046 50,199 36,981 24,337 12,211 46,488 -27.74%
-
Net Worth 104,541 103,941 98,967 101,647 102,460 101,545 99,860 3.09%
Dividend
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Div - - 1,959 1,224 - - 1,225 -
Div Payout % - - 43.69% 39.43% - - 23.54% -
Equity
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Net Worth 104,541 103,941 98,967 101,647 102,460 101,545 99,860 3.09%
NOSH 49,004 49,042 48,998 48,974 48,998 48,977 49,020 -0.02%
Ratio Analysis
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
NP Margin 7.05% 8.99% 8.20% 7.75% 9.79% 12.68% 10.07% -
ROE 2.07% 1.43% 4.53% 3.05% 2.58% 1.75% 5.21% -
Per Share
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
RPS 62.66 33.71 111.61 81.85 55.06 28.55 105.45 -29.29%
EPS 4.42 3.03 9.16 6.34 5.39 3.62 10.62 -44.22%
DPS 0.00 0.00 4.00 2.50 0.00 0.00 2.50 -
NAPS 2.1333 2.1194 2.0198 2.0755 2.0911 2.0733 2.0371 3.12%
Adjusted Per Share Value based on latest NOSH - 48,842
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
RPS 9.63 5.19 17.15 12.57 8.46 4.39 16.21 -29.30%
EPS 0.68 0.47 1.41 0.97 0.83 0.56 1.63 -44.13%
DPS 0.00 0.00 0.61 0.38 0.00 0.00 0.38 -
NAPS 0.3279 0.326 0.3104 0.3188 0.3214 0.3185 0.3132 3.10%
Price Multiplier on Financial Quarter End Date
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Date 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 31/05/02 -
Price 0.59 0.59 0.56 0.53 0.60 0.64 0.66 -
P/RPS 0.94 1.75 0.50 0.65 1.09 2.24 0.63 30.54%
P/EPS 13.35 19.47 6.12 8.36 11.13 17.68 6.21 66.49%
EY 7.49 5.14 16.35 11.96 8.98 5.66 16.09 -39.90%
DY 0.00 0.00 7.14 4.72 0.00 0.00 3.79 -
P/NAPS 0.28 0.28 0.28 0.26 0.29 0.31 0.32 -8.50%
Price Multiplier on Announcement Date
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Date 29/01/04 23/09/03 31/07/03 24/04/03 23/01/03 24/10/02 30/07/02 -
Price 0.63 0.59 0.64 0.55 0.57 0.57 0.68 -
P/RPS 1.01 1.75 0.57 0.67 1.04 2.00 0.64 35.51%
P/EPS 14.25 19.47 6.99 8.68 10.58 15.75 6.40 70.42%
EY 7.02 5.14 14.31 11.53 9.46 6.35 15.62 -41.29%
DY 0.00 0.00 6.25 4.55 0.00 0.00 3.68 -
P/NAPS 0.30 0.28 0.32 0.26 0.27 0.27 0.33 -6.15%

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