[SPRITZER] YoY Cumulative Quarter Result on 30-Nov-2002 [#2]

Announcement Date
23-Jan-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2003
Quarter
30-Nov-2002 [#2]
Profit Trend
QoQ- 48.96%
YoY- -1.12%
Quarter Report
View:
Show?
Cumulative Result
30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 CAGR
Revenue 32,526 30,279 30,704 26,978 27,260 22,994 0 -100.00%
PBT 1,841 1,667 2,834 3,617 3,427 5,151 0 -100.00%
Tax -454 -497 -668 -976 -756 -448 0 -100.00%
NP 1,387 1,170 2,166 2,641 2,671 4,703 0 -100.00%
-
NP to SH 1,387 1,170 2,166 2,641 2,671 4,703 0 -100.00%
-
Tax Rate 24.66% 29.81% 23.57% 26.98% 22.06% 8.70% - -
Total Cost 31,139 29,109 28,538 24,337 24,589 18,291 0 -100.00%
-
Net Worth 111,342 102,685 104,541 102,460 99,263 49,018 0 -100.00%
Dividend
30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 CAGR
Net Worth 111,342 102,685 104,541 102,460 99,263 49,018 0 -100.00%
NOSH 49,010 48,953 49,004 48,998 49,009 49,018 0 -100.00%
Ratio Analysis
30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 CAGR
NP Margin 4.26% 3.86% 7.05% 9.79% 9.80% 20.45% 0.00% -
ROE 1.25% 1.14% 2.07% 2.58% 2.69% 9.59% 0.00% -
Per Share
30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 CAGR
RPS 66.37 61.85 62.66 55.06 55.62 46.91 0.00 -100.00%
EPS 2.83 2.39 4.42 5.39 5.45 10.90 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2718 2.0976 2.1333 2.0911 2.0254 1.00 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 49,039
30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 CAGR
RPS 10.19 9.48 9.62 8.45 8.54 7.20 0.00 -100.00%
EPS 0.43 0.37 0.68 0.83 0.84 1.47 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3487 0.3216 0.3274 0.3209 0.3109 0.1535 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 CAGR
Date 30/11/05 30/11/04 28/11/03 29/11/02 30/11/01 30/11/00 - -
Price 0.46 0.58 0.59 0.60 0.69 0.79 0.00 -
P/RPS 0.69 0.94 0.94 1.09 1.24 1.68 0.00 -100.00%
P/EPS 16.25 24.27 13.35 11.13 12.66 8.23 0.00 -100.00%
EY 6.15 4.12 7.49 8.98 7.90 12.14 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.28 0.28 0.29 0.34 0.79 0.00 -100.00%
Price Multiplier on Announcement Date
30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 CAGR
Date 25/01/06 27/01/05 29/01/04 23/01/03 29/01/02 30/01/01 - -
Price 0.43 0.58 0.63 0.57 0.72 0.76 0.00 -
P/RPS 0.65 0.94 1.01 1.04 1.29 1.62 0.00 -100.00%
P/EPS 15.19 24.27 14.25 10.58 13.21 7.92 0.00 -100.00%
EY 6.58 4.12 7.02 9.46 7.57 12.62 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.28 0.30 0.27 0.36 0.76 0.00 -100.00%

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