[SPRITZER] YoY Annualized Quarter Result on 30-Nov-2003 [#2]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
29-Jan-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2004
Quarter
30-Nov-2003 [#2]
Profit Trend
QoQ- -27.12%
YoY- -17.99%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Revenue 72,438 65,052 60,558 61,408 53,956 54,520 45,988 7.86%
PBT 4,674 3,682 3,334 5,668 7,234 6,854 10,302 -12.33%
Tax -840 -908 -994 -1,336 -1,952 -1,512 -896 -1.06%
NP 3,834 2,774 2,340 4,332 5,282 5,342 9,406 -13.88%
-
NP to SH 3,834 2,774 2,340 4,332 5,282 5,342 9,406 -13.88%
-
Tax Rate 17.97% 24.66% 29.81% 23.57% 26.98% 22.06% 8.70% -
Total Cost 68,604 62,278 58,218 57,076 48,674 49,178 36,582 11.04%
-
Net Worth 113,975 111,342 102,685 104,541 102,460 99,263 49,018 15.09%
Dividend
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Net Worth 113,975 111,342 102,685 104,541 102,460 99,263 49,018 15.09%
NOSH 49,028 49,010 48,953 49,004 48,998 49,009 49,018 0.00%
Ratio Analysis
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
NP Margin 5.29% 4.26% 3.86% 7.05% 9.79% 9.80% 20.45% -
ROE 3.36% 2.49% 2.28% 4.14% 5.16% 5.38% 19.19% -
Per Share
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
RPS 147.75 132.73 123.70 125.31 110.12 111.24 93.82 7.85%
EPS 7.82 5.66 4.78 8.84 10.78 10.90 21.80 -15.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3247 2.2718 2.0976 2.1333 2.0911 2.0254 1.00 15.08%
Adjusted Per Share Value based on latest NOSH - 48,920
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
RPS 22.69 20.37 18.97 19.23 16.90 17.07 14.40 7.86%
EPS 1.20 0.87 0.73 1.36 1.65 1.67 2.95 -13.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3569 0.3487 0.3216 0.3274 0.3209 0.3109 0.1535 15.09%
Price Multiplier on Financial Quarter End Date
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Date 30/11/06 30/11/05 30/11/04 28/11/03 29/11/02 30/11/01 30/11/00 -
Price 0.47 0.46 0.58 0.59 0.60 0.69 0.79 -
P/RPS 0.32 0.35 0.47 0.47 0.54 0.62 0.84 -14.85%
P/EPS 6.01 8.13 12.13 6.67 5.57 6.33 4.12 6.49%
EY 16.64 12.30 8.24 14.98 17.97 15.80 24.29 -6.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.20 0.28 0.28 0.29 0.34 0.79 -20.45%
Price Multiplier on Announcement Date
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Date 25/01/07 25/01/06 27/01/05 29/01/04 23/01/03 29/01/02 30/01/01 -
Price 0.45 0.43 0.58 0.63 0.57 0.72 0.76 -
P/RPS 0.30 0.32 0.47 0.50 0.52 0.65 0.81 -15.25%
P/EPS 5.75 7.60 12.13 7.13 5.29 6.61 3.96 6.41%
EY 17.38 13.16 8.24 14.03 18.91 15.14 25.25 -6.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.19 0.28 0.30 0.27 0.36 0.76 -20.62%

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