[SPRITZER] QoQ Cumulative Quarter Result on 31-Aug-2002 [#1]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
24-Oct-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2003
Quarter
31-Aug-2002 [#1]
Profit Trend
QoQ- -65.94%
YoY- 3.38%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Cumulative Result
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
Revenue 54,685 40,086 26,978 13,984 51,694 39,425 27,260 59.12%
PBT 6,218 4,860 3,617 2,106 6,579 4,717 3,427 48.81%
Tax -1,732 -1,755 -976 -333 -1,373 -879 -756 73.87%
NP 4,486 3,105 2,641 1,773 5,206 3,838 2,671 41.33%
-
NP to SH 4,486 3,105 2,641 1,773 5,206 3,838 2,671 41.33%
-
Tax Rate 27.85% 36.11% 26.98% 15.81% 20.87% 18.63% 22.06% -
Total Cost 50,199 36,981 24,337 12,211 46,488 35,587 24,589 60.99%
-
Net Worth 98,967 101,647 102,460 101,545 99,860 98,484 99,263 -0.19%
Dividend
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
Div 1,959 1,224 - - 1,225 - - -
Div Payout % 43.69% 39.43% - - 23.54% - - -
Equity
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
Net Worth 98,967 101,647 102,460 101,545 99,860 98,484 99,263 -0.19%
NOSH 48,998 48,974 48,998 48,977 49,020 49,016 49,009 -0.01%
Ratio Analysis
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
NP Margin 8.20% 7.75% 9.79% 12.68% 10.07% 9.73% 9.80% -
ROE 4.53% 3.05% 2.58% 1.75% 5.21% 3.90% 2.69% -
Per Share
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
RPS 111.61 81.85 55.06 28.55 105.45 80.43 55.62 59.15%
EPS 9.16 6.34 5.39 3.62 10.62 7.83 5.45 41.40%
DPS 4.00 2.50 0.00 0.00 2.50 0.00 0.00 -
NAPS 2.0198 2.0755 2.0911 2.0733 2.0371 2.0092 2.0254 -0.18%
Adjusted Per Share Value based on latest NOSH - 48,977
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
RPS 17.13 12.55 8.45 4.38 16.19 12.35 8.54 59.11%
EPS 1.40 0.97 0.83 0.56 1.63 1.20 0.84 40.61%
DPS 0.61 0.38 0.00 0.00 0.38 0.00 0.00 -
NAPS 0.3099 0.3183 0.3209 0.318 0.3127 0.3084 0.3109 -0.21%
Price Multiplier on Financial Quarter End Date
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
Date 30/05/03 28/02/03 29/11/02 30/08/02 31/05/02 28/02/02 30/11/01 -
Price 0.56 0.53 0.60 0.64 0.66 0.67 0.69 -
P/RPS 0.50 0.65 1.09 2.24 0.63 0.83 1.24 -45.45%
P/EPS 6.12 8.36 11.13 17.68 6.21 8.56 12.66 -38.43%
EY 16.35 11.96 8.98 5.66 16.09 11.69 7.90 62.47%
DY 7.14 4.72 0.00 0.00 3.79 0.00 0.00 -
P/NAPS 0.28 0.26 0.29 0.31 0.32 0.33 0.34 -12.15%
Price Multiplier on Announcement Date
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
Date 31/07/03 24/04/03 23/01/03 24/10/02 30/07/02 30/04/02 29/01/02 -
Price 0.64 0.55 0.57 0.57 0.68 0.70 0.72 -
P/RPS 0.57 0.67 1.04 2.00 0.64 0.87 1.29 -42.01%
P/EPS 6.99 8.68 10.58 15.75 6.40 8.94 13.21 -34.60%
EY 14.31 11.53 9.46 6.35 15.62 11.19 7.57 52.94%
DY 6.25 4.55 0.00 0.00 3.68 0.00 0.00 -
P/NAPS 0.32 0.26 0.27 0.27 0.33 0.35 0.36 -7.55%

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