[SPRITZER] QoQ Cumulative Quarter Result on 31-Aug-2003 [#1]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
23-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2004
Quarter
31-Aug-2003 [#1]
Profit Trend
QoQ- -66.87%
YoY- -16.19%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Cumulative Result
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Revenue 65,745 47,628 30,704 16,532 54,685 40,086 26,978 80.99%
PBT 5,142 3,814 2,834 1,944 6,218 4,860 3,617 26.40%
Tax -1,280 -813 -668 -458 -1,732 -1,755 -976 19.79%
NP 3,862 3,001 2,166 1,486 4,486 3,105 2,641 28.80%
-
NP to SH 3,862 3,001 2,166 1,486 4,486 3,105 2,641 28.80%
-
Tax Rate 24.89% 21.32% 23.57% 23.56% 27.85% 36.11% 26.98% -
Total Cost 61,883 44,627 28,538 15,046 50,199 36,981 24,337 86.18%
-
Net Worth 101,632 104,216 104,541 103,941 98,967 101,647 102,460 -0.53%
Dividend
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Div 1,470 1,225 - - 1,959 1,224 - -
Div Payout % 38.07% 40.85% - - 43.69% 39.43% - -
Equity
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Net Worth 101,632 104,216 104,541 103,941 98,967 101,647 102,460 -0.53%
NOSH 49,010 49,035 49,004 49,042 48,998 48,974 48,998 0.01%
Ratio Analysis
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
NP Margin 5.87% 6.30% 7.05% 8.99% 8.20% 7.75% 9.79% -
ROE 3.80% 2.88% 2.07% 1.43% 4.53% 3.05% 2.58% -
Per Share
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
RPS 134.15 97.13 62.66 33.71 111.61 81.85 55.06 80.96%
EPS 7.88 6.12 4.42 3.03 9.16 6.34 5.39 28.78%
DPS 3.00 2.50 0.00 0.00 4.00 2.50 0.00 -
NAPS 2.0737 2.1253 2.1333 2.1194 2.0198 2.0755 2.0911 -0.55%
Adjusted Per Share Value based on latest NOSH - 49,042
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
RPS 20.62 14.94 9.63 5.19 17.15 12.57 8.46 81.01%
EPS 1.21 0.94 0.68 0.47 1.41 0.97 0.83 28.54%
DPS 0.46 0.38 0.00 0.00 0.61 0.38 0.00 -
NAPS 0.3188 0.3269 0.3279 0.326 0.3104 0.3188 0.3214 -0.53%
Price Multiplier on Financial Quarter End Date
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Date 31/05/04 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 -
Price 0.61 0.69 0.59 0.59 0.56 0.53 0.60 -
P/RPS 0.45 0.71 0.94 1.75 0.50 0.65 1.09 -44.52%
P/EPS 7.74 11.27 13.35 19.47 6.12 8.36 11.13 -21.48%
EY 12.92 8.87 7.49 5.14 16.35 11.96 8.98 27.41%
DY 4.92 3.62 0.00 0.00 7.14 4.72 0.00 -
P/NAPS 0.29 0.32 0.28 0.28 0.28 0.26 0.29 0.00%
Price Multiplier on Announcement Date
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Date 29/07/04 29/04/04 29/01/04 23/09/03 31/07/03 24/04/03 23/01/03 -
Price 0.64 0.66 0.63 0.59 0.64 0.55 0.57 -
P/RPS 0.48 0.68 1.01 1.75 0.57 0.67 1.04 -40.24%
P/EPS 8.12 10.78 14.25 19.47 6.99 8.68 10.58 -16.16%
EY 12.31 9.27 7.02 5.14 14.31 11.53 9.46 19.17%
DY 4.69 3.79 0.00 0.00 6.25 4.55 0.00 -
P/NAPS 0.31 0.31 0.30 0.28 0.32 0.26 0.27 9.63%

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