[SPRITZER] QoQ Cumulative Quarter Result on 30-Nov-2001 [#2]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
29-Jan-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2002
Quarter
30-Nov-2001 [#2]
Profit Trend
QoQ- 55.74%
YoY- -43.21%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Cumulative Result
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
Revenue 13,984 51,694 39,425 27,260 14,797 51,652 35,946 -46.61%
PBT 2,106 6,579 4,717 3,427 2,290 10,017 7,233 -55.97%
Tax -333 -1,373 -879 -756 -575 -298 -452 -18.38%
NP 1,773 5,206 3,838 2,671 1,715 9,719 6,781 -59.01%
-
NP to SH 1,773 5,206 3,838 2,671 1,715 9,719 6,781 -59.01%
-
Tax Rate 15.81% 20.87% 18.63% 22.06% 25.11% 2.97% 6.25% -
Total Cost 12,211 46,488 35,587 24,589 13,082 41,933 29,165 -43.94%
-
Net Worth 101,545 99,860 98,484 99,263 98,289 85,020 49,015 62.29%
Dividend
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
Div - 1,225 - - - - - -
Div Payout % - 23.54% - - - - - -
Equity
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
Net Worth 101,545 99,860 98,484 99,263 98,289 85,020 49,015 62.29%
NOSH 48,977 49,020 49,016 49,009 48,999 43,138 49,015 -0.05%
Ratio Analysis
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
NP Margin 12.68% 10.07% 9.73% 9.80% 11.59% 18.82% 18.86% -
ROE 1.75% 5.21% 3.90% 2.69% 1.74% 11.43% 13.83% -
Per Share
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
RPS 28.55 105.45 80.43 55.62 30.20 119.74 73.34 -46.59%
EPS 3.62 10.62 7.83 5.45 3.50 22.53 15.72 -62.32%
DPS 0.00 2.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0733 2.0371 2.0092 2.0254 2.0059 1.9709 1.00 62.37%
Adjusted Per Share Value based on latest NOSH - 49,025
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
RPS 4.39 16.21 12.37 8.55 4.64 16.20 11.28 -46.60%
EPS 0.56 1.63 1.20 0.84 0.54 3.05 2.13 -58.86%
DPS 0.00 0.38 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3185 0.3132 0.3089 0.3114 0.3083 0.2667 0.1537 62.32%
Price Multiplier on Financial Quarter End Date
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
Date 30/08/02 31/05/02 28/02/02 30/11/01 30/08/01 31/05/01 28/02/01 -
Price 0.64 0.66 0.67 0.69 0.68 0.63 0.75 -
P/RPS 2.24 0.63 0.83 1.24 2.25 0.53 1.02 68.71%
P/EPS 17.68 6.21 8.56 12.66 19.43 2.80 5.42 119.47%
EY 5.66 16.09 11.69 7.90 5.15 35.76 18.45 -54.41%
DY 0.00 3.79 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.32 0.33 0.34 0.34 0.32 0.75 -44.42%
Price Multiplier on Announcement Date
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
Date 24/10/02 30/07/02 30/04/02 29/01/02 24/10/01 31/07/01 30/04/01 -
Price 0.57 0.68 0.70 0.72 0.63 0.68 0.60 -
P/RPS 2.00 0.64 0.87 1.29 2.09 0.57 0.82 80.90%
P/EPS 15.75 6.40 8.94 13.21 18.00 3.02 4.34 135.59%
EY 6.35 15.62 11.19 7.57 5.56 33.13 23.06 -57.57%
DY 0.00 3.68 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.33 0.35 0.36 0.31 0.35 0.60 -41.19%

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