[SPRITZER] YoY Quarter Result on 30-Nov-2003 [#2]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
29-Jan-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2004
Quarter
30-Nov-2003 [#2]
Profit Trend
QoQ- -54.24%
YoY- -21.66%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Quarter Result
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Revenue 17,382 15,410 14,133 14,172 12,994 12,463 13,372 4.46%
PBT 891 607 595 890 1,511 1,137 2,743 -17.08%
Tax -97 -131 -186 -210 -643 -181 -129 -4.63%
NP 794 476 409 680 868 956 2,614 -18.00%
-
NP to SH 794 476 409 680 868 956 2,614 -18.00%
-
Tax Rate 10.89% 21.58% 31.26% 23.60% 42.55% 15.92% 4.70% -
Total Cost 16,588 14,934 13,724 13,492 12,126 11,507 10,758 7.48%
-
Net Worth 113,939 111,482 103,363 104,362 102,546 99,296 49,002 15.09%
Dividend
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Net Worth 113,939 111,482 103,363 104,362 102,546 99,296 49,002 15.09%
NOSH 49,012 49,072 49,277 48,920 49,039 49,025 49,002 0.00%
Ratio Analysis
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
NP Margin 4.57% 3.09% 2.89% 4.80% 6.68% 7.67% 19.55% -
ROE 0.70% 0.43% 0.40% 0.65% 0.85% 0.96% 5.33% -
Per Share
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
RPS 35.46 31.40 28.68 28.97 26.50 25.42 27.29 4.45%
EPS 1.62 0.97 0.83 1.39 1.77 1.95 6.06 -19.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3247 2.2718 2.0976 2.1333 2.0911 2.0254 1.00 15.08%
Adjusted Per Share Value based on latest NOSH - 48,920
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
RPS 5.44 4.83 4.43 4.44 4.07 3.90 4.19 4.44%
EPS 0.25 0.15 0.13 0.21 0.27 0.30 0.82 -17.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3568 0.3491 0.3237 0.3268 0.3211 0.311 0.1535 15.08%
Price Multiplier on Financial Quarter End Date
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Date 30/11/06 30/11/05 30/11/04 28/11/03 29/11/02 30/11/01 30/11/00 -
Price 0.47 0.46 0.58 0.59 0.60 0.69 0.79 -
P/RPS 1.33 1.46 2.02 2.04 2.26 2.71 2.89 -12.12%
P/EPS 29.01 47.42 69.88 42.45 33.90 35.38 14.81 11.85%
EY 3.45 2.11 1.43 2.36 2.95 2.83 6.75 -10.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.20 0.28 0.28 0.29 0.34 0.79 -20.45%
Price Multiplier on Announcement Date
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Date 25/01/07 25/01/06 27/01/05 29/01/04 23/01/03 29/01/02 30/01/01 -
Price 0.45 0.43 0.58 0.63 0.57 0.72 0.76 -
P/RPS 1.27 1.37 2.02 2.17 2.15 2.83 2.79 -12.28%
P/EPS 27.78 44.33 69.88 45.32 32.20 36.92 14.25 11.76%
EY 3.60 2.26 1.43 2.21 3.11 2.71 7.02 -10.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.19 0.28 0.30 0.27 0.36 0.76 -20.62%

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