[SPRITZER] YoY Cumulative Quarter Result on 31-Aug-2004 [#1]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
05-Oct-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2005
Quarter
31-Aug-2004 [#1]
Profit Trend
QoQ- -80.3%
YoY- -48.79%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Cumulative Result
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Revenue 23,925 18,837 17,116 16,146 16,532 13,984 14,797 8.33%
PBT 2,061 1,446 1,234 1,072 1,944 2,106 2,290 -1.73%
Tax -53 -323 -323 -311 -458 -333 -575 -32.77%
NP 2,008 1,123 911 761 1,486 1,773 1,715 2.66%
-
NP to SH 2,008 1,123 911 761 1,486 1,773 1,715 2.66%
-
Tax Rate 2.57% 22.34% 26.18% 29.01% 23.56% 15.81% 25.11% -
Total Cost 21,917 17,714 16,205 15,385 15,046 12,211 13,082 8.97%
-
Net Worth 116,302 113,207 110,750 102,572 103,941 101,545 98,289 2.84%
Dividend
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Div - 1,471 - - - - - -
Div Payout % - 131.00% - - - - - -
Equity
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Net Worth 116,302 113,207 110,750 102,572 103,941 101,545 98,289 2.84%
NOSH 48,975 49,039 48,978 49,096 49,042 48,977 48,999 -0.00%
Ratio Analysis
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
NP Margin 8.39% 5.96% 5.32% 4.71% 8.99% 12.68% 11.59% -
ROE 1.73% 0.99% 0.82% 0.74% 1.43% 1.75% 1.74% -
Per Share
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
RPS 48.85 38.41 34.95 32.89 33.71 28.55 30.20 8.34%
EPS 4.10 2.29 1.86 1.55 3.03 3.62 3.50 2.67%
DPS 0.00 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3747 2.3085 2.2612 2.0892 2.1194 2.0733 2.0059 2.85%
Adjusted Per Share Value based on latest NOSH - 49,096
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
RPS 7.50 5.91 5.37 5.06 5.19 4.39 4.64 8.32%
EPS 0.63 0.35 0.29 0.24 0.47 0.56 0.54 2.60%
DPS 0.00 0.46 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3648 0.3551 0.3474 0.3217 0.326 0.3185 0.3083 2.84%
Price Multiplier on Financial Quarter End Date
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Date 31/08/07 30/08/06 30/08/05 30/08/04 29/08/03 30/08/02 30/08/01 -
Price 0.42 0.44 0.44 0.61 0.59 0.64 0.68 -
P/RPS 0.86 1.15 1.26 1.85 1.75 2.24 2.25 -14.80%
P/EPS 10.24 19.21 23.66 39.35 19.47 17.68 19.43 -10.12%
EY 9.76 5.20 4.23 2.54 5.14 5.66 5.15 11.23%
DY 0.00 6.82 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.19 0.19 0.29 0.28 0.31 0.34 -10.05%
Price Multiplier on Announcement Date
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Date 31/10/07 19/10/06 27/10/05 05/10/04 23/09/03 24/10/02 24/10/01 -
Price 0.47 0.42 0.44 0.60 0.59 0.57 0.63 -
P/RPS 0.96 1.09 1.26 1.82 1.75 2.00 2.09 -12.15%
P/EPS 11.46 18.34 23.66 38.71 19.47 15.75 18.00 -7.24%
EY 8.72 5.45 4.23 2.58 5.14 6.35 5.56 7.78%
DY 0.00 7.14 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.18 0.19 0.29 0.28 0.27 0.31 -7.04%

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