[SPRITZER] YoY Cumulative Quarter Result on 28-Feb-2002 [#3]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
30-Apr-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2002
Quarter
28-Feb-2002 [#3]
Profit Trend
QoQ- 43.69%
YoY- -43.4%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Cumulative Result
28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 28/02/00 CAGR
Revenue 48,182 47,628 40,086 39,425 35,946 0 -
PBT 2,230 3,814 4,860 4,717 7,233 0 -
Tax -669 -813 -1,755 -879 -452 0 -
NP 1,561 3,001 3,105 3,838 6,781 0 -
-
NP to SH 1,561 3,001 3,105 3,838 6,781 0 -
-
Tax Rate 30.00% 21.32% 36.11% 18.63% 6.25% - -
Total Cost 46,621 44,627 36,981 35,587 29,165 0 -
-
Net Worth 101,567 104,216 101,647 98,484 49,015 0 -
Dividend
28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 28/02/00 CAGR
Div 1,468 1,225 1,224 - - - -
Div Payout % 94.04% 40.85% 39.43% - - - -
Equity
28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 28/02/00 CAGR
Net Worth 101,567 104,216 101,647 98,484 49,015 0 -
NOSH 48,934 49,035 48,974 49,016 49,015 0 -
Ratio Analysis
28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 28/02/00 CAGR
NP Margin 3.24% 6.30% 7.75% 9.73% 18.86% 0.00% -
ROE 1.54% 2.88% 3.05% 3.90% 13.83% 0.00% -
Per Share
28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 28/02/00 CAGR
RPS 98.46 97.13 81.85 80.43 73.34 0.00 -
EPS 3.19 6.12 6.34 7.83 15.72 0.00 -
DPS 3.00 2.50 2.50 0.00 0.00 0.00 -
NAPS 2.0756 2.1253 2.0755 2.0092 1.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 49,033
28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 28/02/00 CAGR
RPS 15.11 14.94 12.57 12.37 11.28 0.00 -
EPS 0.49 0.94 0.97 1.20 2.13 0.00 -
DPS 0.46 0.38 0.38 0.00 0.00 0.00 -
NAPS 0.3186 0.3269 0.3188 0.3089 0.1537 0.00 -
Price Multiplier on Financial Quarter End Date
28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 28/02/00 CAGR
Date 28/02/05 27/02/04 28/02/03 28/02/02 28/02/01 - -
Price 0.51 0.69 0.53 0.67 0.75 0.00 -
P/RPS 0.52 0.71 0.65 0.83 1.02 0.00 -
P/EPS 15.99 11.27 8.36 8.56 5.42 0.00 -
EY 6.25 8.87 11.96 11.69 18.45 0.00 -
DY 5.88 3.62 4.72 0.00 0.00 0.00 -
P/NAPS 0.25 0.32 0.26 0.33 0.75 0.00 -
Price Multiplier on Announcement Date
28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 28/02/00 CAGR
Date 28/04/05 29/04/04 24/04/03 30/04/02 30/04/01 - -
Price 0.48 0.66 0.55 0.70 0.60 0.00 -
P/RPS 0.49 0.68 0.67 0.87 0.82 0.00 -
P/EPS 15.05 10.78 8.68 8.94 4.34 0.00 -
EY 6.65 9.27 11.53 11.19 23.06 0.00 -
DY 6.25 3.79 4.55 0.00 0.00 0.00 -
P/NAPS 0.23 0.31 0.26 0.35 0.60 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