[SPTOTO] QoQ Quarter Result on 31-Jul-2003 [#1]

Stock
[SPTOTO] SPORTS TOTO BERHAD
Announcement Date
22-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
31-Jul-2003 [#1]
Profit Trend
QoQ- 48.71%
YoY- 12.33%
Quarter Report
Latest QR
Upcoming QR
SPTOTO's Result
SPTOTO's Financial Summary
View:
Show?
Quarter Result
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Revenue 634,865 660,056 597,736 583,902 619,145 537,843 532,086 12.50%
PBT 100,306 122,698 105,215 108,672 85,980 108,055 103,886 -2.31%
Tax -195,762 -41,843 -31,779 -33,465 -35,406 -37,013 -33,806 222.81%
NP -95,456 80,855 73,436 75,207 50,574 71,042 70,080 -
-
NP to SH -95,456 80,855 73,436 75,207 50,574 71,042 70,080 -
-
Tax Rate 195.16% 34.10% 30.20% 30.79% 41.18% 34.25% 32.54% -
Total Cost 730,321 579,201 524,300 508,695 568,571 466,801 462,006 35.73%
-
Net Worth 724,148 855,608 762,760 797,767 682,059 613,262 493,521 29.15%
Dividend
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Div 135,425 - 46,739 - 146,280 24,806 22,208 234.14%
Div Payout % 0.00% - 63.65% - 289.24% 34.92% 31.69% -
Equity
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Net Worth 724,148 855,608 762,760 797,767 682,059 613,262 493,521 29.15%
NOSH 940,453 855,608 811,447 774,531 725,595 689,059 616,901 32.49%
Ratio Analysis
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
NP Margin -15.04% 12.25% 12.29% 12.88% 8.17% 13.21% 13.17% -
ROE -13.18% 9.45% 9.63% 9.43% 7.41% 11.58% 14.20% -
Per Share
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 67.51 77.14 73.66 75.39 85.33 78.05 86.25 -15.08%
EPS -10.15 9.45 9.05 9.71 6.97 10.31 11.36 -
DPS 14.40 0.00 5.76 0.00 20.16 3.60 3.60 152.19%
NAPS 0.77 1.00 0.94 1.03 0.94 0.89 0.80 -2.51%
Adjusted Per Share Value based on latest NOSH - 774,531
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 46.99 48.86 44.24 43.22 45.83 39.81 39.38 12.51%
EPS -7.07 5.98 5.44 5.57 3.74 5.26 5.19 -
DPS 10.02 0.00 3.46 0.00 10.83 1.84 1.64 234.57%
NAPS 0.536 0.6333 0.5646 0.5905 0.5049 0.4539 0.3653 29.15%
Price Multiplier on Financial Quarter End Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 -
Price 4.28 4.13 4.27 3.91 3.07 3.27 1.42 -
P/RPS 6.34 5.35 5.80 5.19 3.60 4.19 1.65 145.52%
P/EPS -42.17 43.70 47.18 40.27 44.05 31.72 12.50 -
EY -2.37 2.29 2.12 2.48 2.27 3.15 8.00 -
DY 3.36 0.00 1.35 0.00 6.57 1.10 2.54 20.52%
P/NAPS 5.56 4.13 4.54 3.80 3.27 3.67 1.78 113.83%
Price Multiplier on Announcement Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 18/06/04 08/03/04 17/12/03 22/09/03 20/06/03 18/03/03 18/12/02 -
Price 4.17 4.42 3.74 4.05 3.50 3.07 3.23 -
P/RPS 6.18 5.73 5.08 5.37 4.10 3.93 3.74 39.81%
P/EPS -41.08 46.77 41.33 41.71 50.22 29.78 28.43 -
EY -2.43 2.14 2.42 2.40 1.99 3.36 3.52 -
DY 3.45 0.00 1.54 0.00 5.76 1.17 1.11 113.12%
P/NAPS 5.42 4.42 3.98 3.93 3.72 3.45 4.04 21.66%

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