[SPTOTO] YoY Quarter Result on 30-Apr-2004 [#4]

Stock
[SPTOTO] SPORTS TOTO BERHAD
Announcement Date
18-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
30-Apr-2004 [#4]
Profit Trend
QoQ- -218.06%
YoY- -288.75%
Quarter Report
Latest QR
Upcoming QR
SPTOTO's Result
SPTOTO's Financial Summary
View:
Show?
Quarter Result
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Revenue 829,361 791,604 723,400 634,865 619,145 566,914 609,208 5.27%
PBT 149,133 130,467 114,234 100,306 85,980 105,031 111,697 4.93%
Tax -56,601 7,201 -34,890 -195,762 -35,406 -29,754 -33,208 9.28%
NP 92,532 137,668 79,344 -95,456 50,574 75,277 78,489 2.77%
-
NP to SH 92,226 136,894 79,344 -95,456 50,574 75,277 78,489 2.72%
-
Tax Rate 37.95% -5.52% 30.54% 195.16% 41.18% 28.33% 29.73% -
Total Cost 736,829 653,936 644,056 730,321 568,571 491,637 530,719 5.61%
-
Net Worth 422,702 1,198,141 880,392 724,148 682,059 1,047,525 918,357 -12.12%
Dividend
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Div 70,194 137,658 86,082 135,425 146,280 139,298 69,816 0.08%
Div Payout % 76.11% 100.56% 108.49% 0.00% 289.24% 185.05% 88.95% -
Equity
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Net Worth 422,702 1,198,141 880,392 724,148 682,059 1,047,525 918,357 -12.12%
NOSH 1,280,916 1,274,618 1,086,904 940,453 725,595 557,194 537,051 15.58%
Ratio Analysis
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
NP Margin 11.16% 17.39% 10.97% -15.04% 8.17% 13.28% 12.88% -
ROE 21.82% 11.43% 9.01% -13.18% 7.41% 7.19% 8.55% -
Per Share
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
RPS 64.75 62.11 66.56 67.51 85.33 101.74 113.44 -8.91%
EPS 7.20 10.74 7.30 -10.15 6.97 13.51 13.87 -10.34%
DPS 5.48 10.80 7.92 14.40 20.16 25.00 13.00 -13.40%
NAPS 0.33 0.94 0.81 0.77 0.94 1.88 1.71 -23.97%
Adjusted Per Share Value based on latest NOSH - 940,453
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
RPS 61.39 58.59 53.55 46.99 45.83 41.96 45.09 5.27%
EPS 6.83 10.13 5.87 -7.07 3.74 5.57 5.81 2.73%
DPS 5.20 10.19 6.37 10.02 10.83 10.31 5.17 0.09%
NAPS 0.3129 0.8869 0.6517 0.536 0.5049 0.7754 0.6798 -12.12%
Price Multiplier on Financial Quarter End Date
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Date 30/04/07 28/04/06 29/04/05 30/04/04 30/04/03 30/04/02 30/04/01 -
Price 4.38 4.75 3.93 4.28 3.07 3.83 1.60 -
P/RPS 6.76 7.65 5.90 6.34 3.60 3.76 1.41 29.83%
P/EPS 60.83 44.23 53.84 -42.17 44.05 28.35 10.95 33.06%
EY 1.64 2.26 1.86 -2.37 2.27 3.53 9.13 -24.87%
DY 1.25 2.27 2.02 3.36 6.57 6.53 8.13 -26.79%
P/NAPS 13.27 5.05 4.85 5.56 3.27 2.04 0.94 55.43%
Price Multiplier on Announcement Date
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Date 28/06/07 19/06/06 13/06/05 18/06/04 20/06/03 20/06/02 21/06/01 -
Price 5.18 4.60 3.99 4.17 3.50 1.70 1.57 -
P/RPS 8.00 7.41 5.99 6.18 4.10 1.67 1.38 34.01%
P/EPS 71.94 42.83 54.66 -41.08 50.22 12.58 10.74 37.27%
EY 1.39 2.33 1.83 -2.43 1.99 7.95 9.31 -27.15%
DY 1.06 2.35 1.98 3.45 5.76 14.71 8.28 -28.99%
P/NAPS 15.70 4.89 4.93 5.42 3.72 0.90 0.92 60.41%

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