[SPRITZER] YoY Annualized Quarter Result on 28-Feb-2005 [#3]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
28-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2005
Quarter
28-Feb-2005 [#3]
Profit Trend
QoQ- -11.05%
YoY- -47.98%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Annualized Quarter Result
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
Revenue 96,260 73,408 66,416 64,242 63,504 53,448 52,566 10.59%
PBT 8,286 3,860 3,838 2,973 5,085 6,480 6,289 4.69%
Tax -216 -833 -1,010 -892 -1,084 -2,340 -1,172 -24.54%
NP 8,070 3,026 2,828 2,081 4,001 4,140 5,117 7.88%
-
NP to SH 8,070 3,026 2,828 2,081 4,001 4,140 5,117 7.88%
-
Tax Rate 2.61% 21.58% 26.32% 30.00% 21.32% 36.11% 18.64% -
Total Cost 88,189 70,381 63,588 62,161 59,502 49,308 47,449 10.87%
-
Net Worth 118,870 112,877 110,791 101,567 104,216 101,647 98,484 3.18%
Dividend
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
Div - - 1,632 1,957 1,634 1,632 - -
Div Payout % - - 57.74% 94.04% 40.85% 39.43% - -
Equity
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
Net Worth 118,870 112,877 110,791 101,567 104,216 101,647 98,484 3.18%
NOSH 48,972 49,028 48,983 48,934 49,035 48,974 49,016 -0.01%
Ratio Analysis
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
NP Margin 8.38% 4.12% 4.26% 3.24% 6.30% 7.75% 9.73% -
ROE 6.79% 2.68% 2.55% 2.05% 3.84% 4.07% 5.20% -
Per Share
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
RPS 196.56 149.73 135.59 131.28 129.51 109.13 107.24 10.61%
EPS 16.48 6.17 5.77 4.25 8.16 8.45 10.44 7.89%
DPS 0.00 0.00 3.33 4.00 3.33 3.33 0.00 -
NAPS 2.4273 2.3023 2.2618 2.0756 2.1253 2.0755 2.0092 3.19%
Adjusted Per Share Value based on latest NOSH - 48,874
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
RPS 30.15 22.99 20.80 20.12 19.89 16.74 16.46 10.60%
EPS 2.53 0.95 0.89 0.65 1.25 1.30 1.60 7.92%
DPS 0.00 0.00 0.51 0.61 0.51 0.51 0.00 -
NAPS 0.3723 0.3535 0.347 0.3181 0.3264 0.3183 0.3084 3.18%
Price Multiplier on Financial Quarter End Date
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
Date 29/02/08 28/02/07 28/02/06 28/02/05 27/02/04 28/02/03 28/02/02 -
Price 0.44 0.52 0.44 0.51 0.69 0.53 0.67 -
P/RPS 0.22 0.35 0.32 0.39 0.53 0.49 0.62 -15.84%
P/EPS 2.67 8.42 7.62 11.99 8.46 6.27 6.42 -13.59%
EY 37.45 11.87 13.12 8.34 11.83 15.95 15.58 15.72%
DY 0.00 0.00 7.58 7.84 4.83 6.29 0.00 -
P/NAPS 0.18 0.23 0.19 0.25 0.32 0.26 0.33 -9.60%
Price Multiplier on Announcement Date
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
Date 24/04/08 27/04/07 25/04/06 28/04/05 29/04/04 24/04/03 30/04/02 -
Price 0.55 0.46 0.45 0.48 0.66 0.55 0.70 -
P/RPS 0.28 0.31 0.33 0.37 0.51 0.50 0.65 -13.08%
P/EPS 3.34 7.45 7.79 11.29 8.09 6.51 6.70 -10.94%
EY 29.96 13.42 12.83 8.86 12.36 15.37 14.91 12.32%
DY 0.00 0.00 7.41 8.33 5.05 6.06 0.00 -
P/NAPS 0.23 0.20 0.20 0.23 0.31 0.26 0.35 -6.75%

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