[SPRITZER] QoQ Quarter Result on 31-Aug-2003 [#1]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
23-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2004
Quarter
31-Aug-2003 [#1]
Profit Trend
QoQ- 7.6%
YoY- -16.19%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Quarter Result
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Revenue 18,117 16,924 14,172 16,532 14,599 13,108 12,994 24.77%
PBT 1,328 980 890 1,944 1,358 1,243 1,511 -8.23%
Tax -467 -145 -210 -458 23 -779 -643 -19.18%
NP 861 835 680 1,486 1,381 464 868 -0.53%
-
NP to SH 861 835 680 1,486 1,381 464 868 -0.53%
-
Tax Rate 35.17% 14.80% 23.60% 23.56% -1.69% 62.67% 42.55% -
Total Cost 17,256 16,089 13,492 15,046 13,218 12,644 12,126 26.48%
-
Net Worth 101,446 104,389 104,362 103,941 98,222 101,371 102,546 -0.71%
Dividend
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Div - 1,227 - - - 1,221 - -
Div Payout % - 147.06% - - - 263.16% - -
Equity
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Net Worth 101,446 104,389 104,362 103,941 98,222 101,371 102,546 -0.71%
NOSH 48,920 49,117 48,920 49,042 49,111 48,842 49,039 -0.16%
Ratio Analysis
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
NP Margin 4.75% 4.93% 4.80% 8.99% 9.46% 3.54% 6.68% -
ROE 0.85% 0.80% 0.65% 1.43% 1.41% 0.46% 0.85% -
Per Share
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
RPS 37.03 34.46 28.97 33.71 29.73 26.84 26.50 24.96%
EPS 1.76 1.70 1.39 3.03 2.82 0.95 1.77 -0.37%
DPS 0.00 2.50 0.00 0.00 0.00 2.50 0.00 -
NAPS 2.0737 2.1253 2.1333 2.1194 2.00 2.0755 2.0911 -0.55%
Adjusted Per Share Value based on latest NOSH - 49,042
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
RPS 5.68 5.31 4.45 5.19 4.58 4.11 4.08 24.65%
EPS 0.27 0.26 0.21 0.47 0.43 0.15 0.27 0.00%
DPS 0.00 0.39 0.00 0.00 0.00 0.38 0.00 -
NAPS 0.3182 0.3274 0.3274 0.326 0.3081 0.318 0.3217 -0.72%
Price Multiplier on Financial Quarter End Date
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Date 31/05/04 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 -
Price 0.61 0.69 0.59 0.59 0.56 0.53 0.60 -
P/RPS 1.65 2.00 2.04 1.75 1.88 1.97 2.26 -18.90%
P/EPS 34.66 40.59 42.45 19.47 19.91 55.79 33.90 1.48%
EY 2.89 2.46 2.36 5.14 5.02 1.79 2.95 -1.35%
DY 0.00 3.62 0.00 0.00 0.00 4.72 0.00 -
P/NAPS 0.29 0.32 0.28 0.28 0.28 0.26 0.29 0.00%
Price Multiplier on Announcement Date
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Date 29/07/04 29/04/04 29/01/04 23/09/03 31/07/03 24/04/03 23/01/03 -
Price 0.64 0.66 0.63 0.59 0.64 0.55 0.57 -
P/RPS 1.73 1.92 2.17 1.75 2.15 2.05 2.15 -13.47%
P/EPS 36.36 38.82 45.32 19.47 22.76 57.89 32.20 8.42%
EY 2.75 2.58 2.21 5.14 4.39 1.73 3.11 -7.86%
DY 0.00 3.79 0.00 0.00 0.00 4.55 0.00 -
P/NAPS 0.31 0.31 0.30 0.28 0.32 0.26 0.27 9.63%

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