[SPRITZER] QoQ Quarter Result on 31-Aug-2004 [#1]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
05-Oct-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2005
Quarter
31-Aug-2004 [#1]
Profit Trend
QoQ- -11.61%
YoY- -48.79%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Quarter Result
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Revenue 17,721 17,903 14,133 16,146 18,117 16,924 14,172 16.05%
PBT 1,317 563 595 1,072 1,328 980 890 29.82%
Tax -66 -172 -186 -311 -467 -145 -210 -53.74%
NP 1,251 391 409 761 861 835 680 50.08%
-
NP to SH 1,251 391 409 761 861 835 680 50.08%
-
Tax Rate 5.01% 30.55% 31.26% 29.01% 35.17% 14.80% 23.60% -
Total Cost 16,470 17,512 13,724 15,385 17,256 16,089 13,492 14.20%
-
Net Worth 110,019 101,444 103,363 102,572 101,446 104,389 104,362 3.57%
Dividend
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Div - 1,466 - - - 1,227 - -
Div Payout % - 375.00% - - - 147.06% - -
Equity
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Net Worth 110,019 101,444 103,363 102,572 101,446 104,389 104,362 3.57%
NOSH 49,058 48,874 49,277 49,096 48,920 49,117 48,920 0.18%
Ratio Analysis
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
NP Margin 7.06% 2.18% 2.89% 4.71% 4.75% 4.93% 4.80% -
ROE 1.14% 0.39% 0.40% 0.74% 0.85% 0.80% 0.65% -
Per Share
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
RPS 36.12 36.63 28.68 32.89 37.03 34.46 28.97 15.82%
EPS 2.55 0.80 0.83 1.55 1.76 1.70 1.39 49.80%
DPS 0.00 3.00 0.00 0.00 0.00 2.50 0.00 -
NAPS 2.2426 2.0756 2.0976 2.0892 2.0737 2.1253 2.1333 3.38%
Adjusted Per Share Value based on latest NOSH - 49,096
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
RPS 5.56 5.62 4.43 5.06 5.68 5.31 4.45 15.98%
EPS 0.39 0.12 0.13 0.24 0.27 0.26 0.21 51.03%
DPS 0.00 0.46 0.00 0.00 0.00 0.39 0.00 -
NAPS 0.3451 0.3182 0.3242 0.3217 0.3182 0.3274 0.3274 3.56%
Price Multiplier on Financial Quarter End Date
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Date 31/05/05 28/02/05 30/11/04 30/08/04 31/05/04 27/02/04 28/11/03 -
Price 0.49 0.51 0.58 0.61 0.61 0.69 0.59 -
P/RPS 1.36 1.39 2.02 1.85 1.65 2.00 2.04 -23.66%
P/EPS 19.22 63.75 69.88 39.35 34.66 40.59 42.45 -41.00%
EY 5.20 1.57 1.43 2.54 2.89 2.46 2.36 69.24%
DY 0.00 5.88 0.00 0.00 0.00 3.62 0.00 -
P/NAPS 0.22 0.25 0.28 0.29 0.29 0.32 0.28 -14.83%
Price Multiplier on Announcement Date
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Date 28/07/05 28/04/05 27/01/05 05/10/04 29/07/04 29/04/04 29/01/04 -
Price 0.52 0.48 0.58 0.60 0.64 0.66 0.63 -
P/RPS 1.44 1.31 2.02 1.82 1.73 1.92 2.17 -23.90%
P/EPS 20.39 60.00 69.88 38.71 36.36 38.82 45.32 -41.25%
EY 4.90 1.67 1.43 2.58 2.75 2.58 2.21 69.95%
DY 0.00 6.25 0.00 0.00 0.00 3.79 0.00 -
P/NAPS 0.23 0.23 0.28 0.29 0.31 0.31 0.30 -16.21%

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