[SPRITZER] QoQ Cumulative Quarter Result on 31-May-2005 [#4]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
28-Jul-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2005
Quarter
31-May-2005 [#4]
Profit Trend
QoQ- 80.14%
YoY- -27.19%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Cumulative Result
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Revenue 49,812 32,526 17,116 65,903 48,182 30,279 16,146 112.36%
PBT 2,879 1,841 1,234 3,547 2,230 1,667 1,072 93.56%
Tax -758 -454 -323 -735 -669 -497 -311 81.40%
NP 2,121 1,387 911 2,812 1,561 1,170 761 98.42%
-
NP to SH 2,121 1,387 911 2,812 1,561 1,170 761 98.42%
-
Tax Rate 26.33% 24.66% 26.18% 20.72% 30.00% 29.81% 29.01% -
Total Cost 47,691 31,139 16,205 63,091 46,621 29,109 15,385 113.03%
-
Net Worth 110,791 111,342 110,750 109,863 101,567 102,685 102,572 5.28%
Dividend
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Div 1,224 - - 1,469 1,468 - - -
Div Payout % 57.74% - - 52.26% 94.04% - - -
Equity
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Net Worth 110,791 111,342 110,750 109,863 101,567 102,685 102,572 5.28%
NOSH 48,983 49,010 48,978 48,989 48,934 48,953 49,096 -0.15%
Ratio Analysis
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
NP Margin 4.26% 4.26% 5.32% 4.27% 3.24% 3.86% 4.71% -
ROE 1.91% 1.25% 0.82% 2.56% 1.54% 1.14% 0.74% -
Per Share
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
RPS 101.69 66.37 34.95 134.52 98.46 61.85 32.89 112.67%
EPS 4.33 2.83 1.86 5.74 3.19 2.39 1.55 98.72%
DPS 2.50 0.00 0.00 3.00 3.00 0.00 0.00 -
NAPS 2.2618 2.2718 2.2612 2.2426 2.0756 2.0976 2.0892 5.44%
Adjusted Per Share Value based on latest NOSH - 49,058
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
RPS 15.62 10.20 5.37 20.67 15.11 9.50 5.06 112.44%
EPS 0.67 0.44 0.29 0.88 0.49 0.37 0.24 98.63%
DPS 0.38 0.00 0.00 0.46 0.46 0.00 0.00 -
NAPS 0.3475 0.3492 0.3474 0.3446 0.3186 0.3221 0.3217 5.29%
Price Multiplier on Financial Quarter End Date
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Date 28/02/06 30/11/05 30/08/05 31/05/05 28/02/05 30/11/04 30/08/04 -
Price 0.44 0.46 0.44 0.49 0.51 0.58 0.61 -
P/RPS 0.43 0.69 1.26 0.36 0.52 0.94 1.85 -62.29%
P/EPS 10.16 16.25 23.66 8.54 15.99 24.27 39.35 -59.55%
EY 9.84 6.15 4.23 11.71 6.25 4.12 2.54 147.27%
DY 5.68 0.00 0.00 6.12 5.88 0.00 0.00 -
P/NAPS 0.19 0.20 0.19 0.22 0.25 0.28 0.29 -24.62%
Price Multiplier on Announcement Date
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Date 25/04/06 25/01/06 27/10/05 28/07/05 28/04/05 27/01/05 05/10/04 -
Price 0.45 0.43 0.44 0.52 0.48 0.58 0.60 -
P/RPS 0.44 0.65 1.26 0.39 0.49 0.94 1.82 -61.29%
P/EPS 10.39 15.19 23.66 9.06 15.05 24.27 38.71 -58.49%
EY 9.62 6.58 4.23 11.04 6.65 4.12 2.58 141.03%
DY 5.56 0.00 0.00 5.77 6.25 0.00 0.00 -
P/NAPS 0.20 0.19 0.19 0.23 0.23 0.28 0.29 -21.99%

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