[SPRITZER] QoQ Cumulative Quarter Result on 31-Aug-2004 [#1]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
05-Oct-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2005
Quarter
31-Aug-2004 [#1]
Profit Trend
QoQ- -80.3%
YoY- -48.79%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Cumulative Result
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Revenue 65,903 48,182 30,279 16,146 65,745 47,628 30,704 66.31%
PBT 3,547 2,230 1,667 1,072 5,142 3,814 2,834 16.12%
Tax -735 -669 -497 -311 -1,280 -813 -668 6.57%
NP 2,812 1,561 1,170 761 3,862 3,001 2,166 18.98%
-
NP to SH 2,812 1,561 1,170 761 3,862 3,001 2,166 18.98%
-
Tax Rate 20.72% 30.00% 29.81% 29.01% 24.89% 21.32% 23.57% -
Total Cost 63,091 46,621 29,109 15,385 61,883 44,627 28,538 69.62%
-
Net Worth 109,863 101,567 102,685 102,572 101,632 104,216 104,541 3.36%
Dividend
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Div 1,469 1,468 - - 1,470 1,225 - -
Div Payout % 52.26% 94.04% - - 38.07% 40.85% - -
Equity
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Net Worth 109,863 101,567 102,685 102,572 101,632 104,216 104,541 3.36%
NOSH 48,989 48,934 48,953 49,096 49,010 49,035 49,004 -0.02%
Ratio Analysis
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
NP Margin 4.27% 3.24% 3.86% 4.71% 5.87% 6.30% 7.05% -
ROE 2.56% 1.54% 1.14% 0.74% 3.80% 2.88% 2.07% -
Per Share
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
RPS 134.52 98.46 61.85 32.89 134.15 97.13 62.66 66.33%
EPS 5.74 3.19 2.39 1.55 7.88 6.12 4.42 19.01%
DPS 3.00 3.00 0.00 0.00 3.00 2.50 0.00 -
NAPS 2.2426 2.0756 2.0976 2.0892 2.0737 2.1253 2.1333 3.38%
Adjusted Per Share Value based on latest NOSH - 49,096
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
RPS 20.67 15.11 9.50 5.06 20.62 14.94 9.63 66.31%
EPS 0.88 0.49 0.37 0.24 1.21 0.94 0.68 18.73%
DPS 0.46 0.46 0.00 0.00 0.46 0.38 0.00 -
NAPS 0.3446 0.3186 0.3221 0.3217 0.3188 0.3269 0.3279 3.36%
Price Multiplier on Financial Quarter End Date
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Date 31/05/05 28/02/05 30/11/04 30/08/04 31/05/04 27/02/04 28/11/03 -
Price 0.49 0.51 0.58 0.61 0.61 0.69 0.59 -
P/RPS 0.36 0.52 0.94 1.85 0.45 0.71 0.94 -47.23%
P/EPS 8.54 15.99 24.27 39.35 7.74 11.27 13.35 -25.73%
EY 11.71 6.25 4.12 2.54 12.92 8.87 7.49 34.66%
DY 6.12 5.88 0.00 0.00 4.92 3.62 0.00 -
P/NAPS 0.22 0.25 0.28 0.29 0.29 0.32 0.28 -14.83%
Price Multiplier on Announcement Date
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Date 28/07/05 28/04/05 27/01/05 05/10/04 29/07/04 29/04/04 29/01/04 -
Price 0.52 0.48 0.58 0.60 0.64 0.66 0.63 -
P/RPS 0.39 0.49 0.94 1.82 0.48 0.68 1.01 -46.94%
P/EPS 9.06 15.05 24.27 38.71 8.12 10.78 14.25 -26.04%
EY 11.04 6.65 4.12 2.58 12.31 9.27 7.02 35.19%
DY 5.77 6.25 0.00 0.00 4.69 3.79 0.00 -
P/NAPS 0.23 0.23 0.28 0.29 0.31 0.31 0.30 -16.21%

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