[SPRITZER] QoQ Cumulative Quarter Result on 31-May-2004 [#4]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
29-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2004
Quarter
31-May-2004 [#4]
Profit Trend
QoQ- 28.69%
YoY- -13.91%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Cumulative Result
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Revenue 48,182 30,279 16,146 65,745 47,628 30,704 16,532 104.16%
PBT 2,230 1,667 1,072 5,142 3,814 2,834 1,944 9.59%
Tax -669 -497 -311 -1,280 -813 -668 -458 28.76%
NP 1,561 1,170 761 3,862 3,001 2,166 1,486 3.34%
-
NP to SH 1,561 1,170 761 3,862 3,001 2,166 1,486 3.34%
-
Tax Rate 30.00% 29.81% 29.01% 24.89% 21.32% 23.57% 23.56% -
Total Cost 46,621 29,109 15,385 61,883 44,627 28,538 15,046 112.68%
-
Net Worth 101,567 102,685 102,572 101,632 104,216 104,541 103,941 -1.52%
Dividend
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Div 1,468 - - 1,470 1,225 - - -
Div Payout % 94.04% - - 38.07% 40.85% - - -
Equity
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Net Worth 101,567 102,685 102,572 101,632 104,216 104,541 103,941 -1.52%
NOSH 48,934 48,953 49,096 49,010 49,035 49,004 49,042 -0.14%
Ratio Analysis
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
NP Margin 3.24% 3.86% 4.71% 5.87% 6.30% 7.05% 8.99% -
ROE 1.54% 1.14% 0.74% 3.80% 2.88% 2.07% 1.43% -
Per Share
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
RPS 98.46 61.85 32.89 134.15 97.13 62.66 33.71 104.46%
EPS 3.19 2.39 1.55 7.88 6.12 4.42 3.03 3.49%
DPS 3.00 0.00 0.00 3.00 2.50 0.00 0.00 -
NAPS 2.0756 2.0976 2.0892 2.0737 2.1253 2.1333 2.1194 -1.38%
Adjusted Per Share Value based on latest NOSH - 48,920
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
RPS 15.11 9.50 5.06 20.62 14.94 9.63 5.19 104.02%
EPS 0.49 0.37 0.24 1.21 0.94 0.68 0.47 2.81%
DPS 0.46 0.00 0.00 0.46 0.38 0.00 0.00 -
NAPS 0.3186 0.3221 0.3217 0.3188 0.3269 0.3279 0.326 -1.52%
Price Multiplier on Financial Quarter End Date
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Date 28/02/05 30/11/04 30/08/04 31/05/04 27/02/04 28/11/03 29/08/03 -
Price 0.51 0.58 0.61 0.61 0.69 0.59 0.59 -
P/RPS 0.52 0.94 1.85 0.45 0.71 0.94 1.75 -55.50%
P/EPS 15.99 24.27 39.35 7.74 11.27 13.35 19.47 -12.31%
EY 6.25 4.12 2.54 12.92 8.87 7.49 5.14 13.93%
DY 5.88 0.00 0.00 4.92 3.62 0.00 0.00 -
P/NAPS 0.25 0.28 0.29 0.29 0.32 0.28 0.28 -7.28%
Price Multiplier on Announcement Date
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Date 28/04/05 27/01/05 05/10/04 29/07/04 29/04/04 29/01/04 23/09/03 -
Price 0.48 0.58 0.60 0.64 0.66 0.63 0.59 -
P/RPS 0.49 0.94 1.82 0.48 0.68 1.01 1.75 -57.23%
P/EPS 15.05 24.27 38.71 8.12 10.78 14.25 19.47 -15.78%
EY 6.65 4.12 2.58 12.31 9.27 7.02 5.14 18.75%
DY 6.25 0.00 0.00 4.69 3.79 0.00 0.00 -
P/NAPS 0.23 0.28 0.29 0.31 0.31 0.30 0.28 -12.30%

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