[SPRITZER] QoQ TTM Result on 31-May-2001 [#4]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
31-Jul-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2001
Quarter
31-May-2001 [#4]
Profit Trend
QoQ- 41.46%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
TTM Result
28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 CAGR
Revenue 55,131 55,918 56,827 51,652 35,946 22,994 9,622 221.22%
PBT 7,501 8,293 9,899 10,017 7,233 5,151 2,408 113.73%
Tax -725 -606 -554 8 -146 -142 -13 1370.48%
NP 6,776 7,687 9,345 10,025 7,087 5,009 2,395 100.41%
-
NP to SH 6,776 7,687 9,345 10,025 7,087 5,009 2,395 100.41%
-
Tax Rate 9.67% 7.31% 5.60% -0.08% 2.02% 2.76% 0.54% -
Total Cost 48,355 48,231 47,482 41,627 28,859 17,985 7,227 256.31%
-
Net Worth 98,518 99,296 98,289 96,508 49,009 49,002 49,037 59.42%
Dividend
28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 CAGR
Div 1,958 1,958 1,958 1,958 - - - -
Div Payout % 28.91% 25.48% 20.96% 19.54% - - - -
Equity
28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 CAGR
Net Worth 98,518 99,296 98,289 96,508 49,009 49,002 49,037 59.42%
NOSH 49,033 49,025 48,999 48,966 49,009 49,002 49,037 -0.00%
Ratio Analysis
28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 CAGR
NP Margin 12.29% 13.75% 16.44% 19.41% 19.72% 21.78% 24.89% -
ROE 6.88% 7.74% 9.51% 10.39% 14.46% 10.22% 4.88% -
Per Share
28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 CAGR
RPS 112.44 114.06 115.97 105.48 73.35 46.92 19.62 221.26%
EPS 13.82 15.68 19.07 20.47 14.46 10.22 4.88 100.54%
DPS 4.00 4.00 4.00 4.00 0.00 0.00 0.00 -
NAPS 2.0092 2.0254 2.0059 1.9709 1.00 1.00 1.00 59.43%
Adjusted Per Share Value based on latest NOSH - 48,966
28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 CAGR
RPS 17.27 17.51 17.80 16.18 11.26 7.20 3.01 221.51%
EPS 2.12 2.41 2.93 3.14 2.22 1.57 0.75 100.29%
DPS 0.61 0.61 0.61 0.61 0.00 0.00 0.00 -
NAPS 0.3085 0.311 0.3078 0.3022 0.1535 0.1535 0.1536 59.39%
Price Multiplier on Financial Quarter End Date
28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 CAGR
Date 28/02/02 30/11/01 30/08/01 31/05/01 28/02/01 30/11/00 - -
Price 0.67 0.69 0.68 0.63 0.75 0.79 0.00 -
P/RPS 0.60 0.60 0.59 0.60 1.02 1.68 0.00 -
P/EPS 4.85 4.40 3.57 3.08 5.19 7.73 0.00 -
EY 20.63 22.72 28.05 32.50 19.28 12.94 0.00 -
DY 5.97 5.80 5.88 6.35 0.00 0.00 0.00 -
P/NAPS 0.33 0.34 0.34 0.32 0.75 0.79 0.00 -
Price Multiplier on Announcement Date
28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 CAGR
Date 30/04/02 29/01/02 24/10/01 31/07/01 - - - -
Price 0.70 0.72 0.63 0.68 0.00 0.00 0.00 -
P/RPS 0.62 0.63 0.54 0.64 0.00 0.00 0.00 -
P/EPS 5.07 4.59 3.30 3.32 0.00 0.00 0.00 -
EY 19.74 21.78 30.27 30.11 0.00 0.00 0.00 -
DY 5.71 5.56 6.35 5.88 0.00 0.00 0.00 -
P/NAPS 0.35 0.36 0.31 0.35 0.00 0.00 0.00 -

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