[SPRITZER] QoQ Quarter Result on 30-Nov-2002 [#2]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
23-Jan-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2003
Quarter
30-Nov-2002 [#2]
Profit Trend
QoQ- -51.04%
YoY- -9.21%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Quarter Result
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Revenue 16,532 14,599 13,108 12,994 13,984 12,269 12,165 22.62%
PBT 1,944 1,358 1,243 1,511 2,106 1,862 1,290 31.34%
Tax -458 23 -779 -643 -333 -494 -123 139.66%
NP 1,486 1,381 464 868 1,773 1,368 1,167 17.42%
-
NP to SH 1,486 1,381 464 868 1,773 1,368 1,167 17.42%
-
Tax Rate 23.56% -1.69% 62.67% 42.55% 15.81% 26.53% 9.53% -
Total Cost 15,046 13,218 12,644 12,126 12,211 10,901 10,998 23.16%
-
Net Worth 103,941 98,222 101,371 102,546 101,545 99,883 98,518 3.62%
Dividend
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Div - - 1,221 - - 1,225 - -
Div Payout % - - 263.16% - - 89.61% - -
Equity
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Net Worth 103,941 98,222 101,371 102,546 101,545 99,883 98,518 3.62%
NOSH 49,042 49,111 48,842 49,039 48,977 49,032 49,033 0.01%
Ratio Analysis
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
NP Margin 8.99% 9.46% 3.54% 6.68% 12.68% 11.15% 9.59% -
ROE 1.43% 1.41% 0.46% 0.85% 1.75% 1.37% 1.18% -
Per Share
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
RPS 33.71 29.73 26.84 26.50 28.55 25.02 24.81 22.60%
EPS 3.03 2.82 0.95 1.77 3.62 2.79 2.38 17.41%
DPS 0.00 0.00 2.50 0.00 0.00 2.50 0.00 -
NAPS 2.1194 2.00 2.0755 2.0911 2.0733 2.0371 2.0092 3.61%
Adjusted Per Share Value based on latest NOSH - 49,039
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
RPS 5.18 4.57 4.11 4.07 4.38 3.84 3.81 22.65%
EPS 0.47 0.43 0.15 0.27 0.56 0.43 0.37 17.23%
DPS 0.00 0.00 0.38 0.00 0.00 0.38 0.00 -
NAPS 0.3255 0.3076 0.3175 0.3211 0.318 0.3128 0.3085 3.63%
Price Multiplier on Financial Quarter End Date
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Date 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 31/05/02 28/02/02 -
Price 0.59 0.56 0.53 0.60 0.64 0.66 0.67 -
P/RPS 1.75 1.88 1.97 2.26 2.24 2.64 2.70 -25.04%
P/EPS 19.47 19.91 55.79 33.90 17.68 23.66 28.15 -21.73%
EY 5.14 5.02 1.79 2.95 5.66 4.23 3.55 27.89%
DY 0.00 0.00 4.72 0.00 0.00 3.79 0.00 -
P/NAPS 0.28 0.28 0.26 0.29 0.31 0.32 0.33 -10.34%
Price Multiplier on Announcement Date
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Date 23/09/03 31/07/03 24/04/03 23/01/03 24/10/02 30/07/02 30/04/02 -
Price 0.59 0.64 0.55 0.57 0.57 0.68 0.70 -
P/RPS 1.75 2.15 2.05 2.15 2.00 2.72 2.82 -27.18%
P/EPS 19.47 22.76 57.89 32.20 15.75 24.37 29.41 -23.98%
EY 5.14 4.39 1.73 3.11 6.35 4.10 3.40 31.62%
DY 0.00 0.00 4.55 0.00 0.00 3.68 0.00 -
P/NAPS 0.28 0.32 0.26 0.27 0.27 0.33 0.35 -13.78%

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