[SPRITZER] YoY Annualized Quarter Result on 31-Aug-2003 [#1]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
23-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2004
Quarter
31-Aug-2003 [#1]
Profit Trend
QoQ- 32.5%
YoY- -16.19%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Revenue 75,348 68,464 64,584 66,128 55,936 59,188 38,488 11.84%
PBT 5,784 4,936 4,288 7,776 8,424 9,160 9,632 -8.14%
Tax -1,292 -1,292 -1,244 -1,832 -1,332 -2,300 -52 70.78%
NP 4,492 3,644 3,044 5,944 7,092 6,860 9,580 -11.85%
-
NP to SH 4,492 3,644 3,044 5,944 7,092 6,860 9,580 -11.85%
-
Tax Rate 22.34% 26.18% 29.01% 23.56% 15.81% 25.11% 0.54% -
Total Cost 70,856 64,820 61,540 60,184 48,844 52,328 28,908 16.10%
-
Net Worth 113,207 110,750 102,572 103,941 101,545 98,289 49,037 14.95%
Dividend
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Div 5,884 - - - - - - -
Div Payout % 131.00% - - - - - - -
Equity
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Net Worth 113,207 110,750 102,572 103,941 101,545 98,289 49,037 14.95%
NOSH 49,039 48,978 49,096 49,042 48,977 48,999 49,037 0.00%
Ratio Analysis
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
NP Margin 5.96% 5.32% 4.71% 8.99% 12.68% 11.59% 24.89% -
ROE 3.97% 3.29% 2.97% 5.72% 6.98% 6.98% 19.54% -
Per Share
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
RPS 153.65 139.78 131.54 134.84 114.21 120.79 78.49 11.84%
EPS 9.16 7.44 6.20 12.12 14.48 14.00 22.20 -13.71%
DPS 12.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3085 2.2612 2.0892 2.1194 2.0733 2.0059 1.00 14.95%
Adjusted Per Share Value based on latest NOSH - 49,042
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
RPS 23.63 21.47 20.26 20.74 17.55 18.57 12.07 11.84%
EPS 1.41 1.14 0.95 1.86 2.22 2.15 3.00 -11.81%
DPS 1.85 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3551 0.3474 0.3217 0.326 0.3185 0.3083 0.1538 14.95%
Price Multiplier on Financial Quarter End Date
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Date 30/08/06 30/08/05 30/08/04 29/08/03 30/08/02 30/08/01 - -
Price 0.44 0.44 0.61 0.59 0.64 0.68 0.00 -
P/RPS 0.29 0.31 0.46 0.44 0.56 0.56 0.00 -
P/EPS 4.80 5.91 9.84 4.87 4.42 4.86 0.00 -
EY 20.82 16.91 10.16 20.54 22.62 20.59 0.00 -
DY 27.27 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.19 0.29 0.28 0.31 0.34 0.00 -
Price Multiplier on Announcement Date
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Date 19/10/06 27/10/05 05/10/04 23/09/03 24/10/02 24/10/01 31/10/00 -
Price 0.42 0.44 0.60 0.59 0.57 0.63 0.79 -
P/RPS 0.27 0.31 0.46 0.44 0.50 0.52 1.01 -19.73%
P/EPS 4.59 5.91 9.68 4.87 3.94 4.50 4.04 2.14%
EY 21.81 16.91 10.33 20.54 25.40 22.22 24.73 -2.07%
DY 28.57 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.19 0.29 0.28 0.27 0.31 0.79 -21.83%

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