[SPRITZER] YoY Annualized Quarter Result on 30-Nov-2004 [#2]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
27-Jan-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2005
Quarter
30-Nov-2004 [#2]
Profit Trend
QoQ- -23.13%
YoY- -45.98%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Revenue 89,424 72,438 65,052 60,558 61,408 53,956 54,520 8.59%
PBT 7,432 4,674 3,682 3,334 5,668 7,234 6,854 1.35%
Tax -194 -840 -908 -994 -1,336 -1,952 -1,512 -28.96%
NP 7,238 3,834 2,774 2,340 4,332 5,282 5,342 5.19%
-
NP to SH 7,238 3,834 2,774 2,340 4,332 5,282 5,342 5.19%
-
Tax Rate 2.61% 17.97% 24.66% 29.81% 23.57% 26.98% 22.06% -
Total Cost 82,186 68,604 62,278 58,218 57,076 48,674 49,178 8.93%
-
Net Worth 117,903 113,975 111,342 102,685 104,541 102,460 99,263 2.90%
Dividend
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Net Worth 117,903 113,975 111,342 102,685 104,541 102,460 99,263 2.90%
NOSH 48,971 49,028 49,010 48,953 49,004 48,998 49,009 -0.01%
Ratio Analysis
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
NP Margin 8.09% 5.29% 4.26% 3.86% 7.05% 9.79% 9.80% -
ROE 6.14% 3.36% 2.49% 2.28% 4.14% 5.16% 5.38% -
Per Share
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
RPS 182.60 147.75 132.73 123.70 125.31 110.12 111.24 8.60%
EPS 14.78 7.82 5.66 4.78 8.84 10.78 10.90 5.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4076 2.3247 2.2718 2.0976 2.1333 2.0911 2.0254 2.92%
Adjusted Per Share Value based on latest NOSH - 49,277
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
RPS 28.05 22.72 20.40 19.00 19.26 16.92 17.10 8.59%
EPS 2.27 1.20 0.87 0.73 1.36 1.66 1.68 5.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3698 0.3575 0.3492 0.3221 0.3279 0.3214 0.3114 2.90%
Price Multiplier on Financial Quarter End Date
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Date 30/11/07 30/11/06 30/11/05 30/11/04 28/11/03 29/11/02 30/11/01 -
Price 0.47 0.47 0.46 0.58 0.59 0.60 0.69 -
P/RPS 0.26 0.32 0.35 0.47 0.47 0.54 0.62 -13.47%
P/EPS 3.18 6.01 8.13 12.13 6.67 5.57 6.33 -10.83%
EY 31.45 16.64 12.30 8.24 14.98 17.97 15.80 12.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.20 0.20 0.28 0.28 0.29 0.34 -8.46%
Price Multiplier on Announcement Date
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Date 30/01/08 25/01/07 25/01/06 27/01/05 29/01/04 23/01/03 29/01/02 -
Price 0.51 0.45 0.43 0.58 0.63 0.57 0.72 -
P/RPS 0.28 0.30 0.32 0.47 0.50 0.52 0.65 -13.09%
P/EPS 3.45 5.75 7.60 12.13 7.13 5.29 6.61 -10.26%
EY 28.98 17.38 13.16 8.24 14.03 18.91 15.14 11.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.19 0.19 0.28 0.30 0.27 0.36 -8.58%

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