[SPRITZER] YoY Quarter Result on 30-Nov-2004 [#2]

Stock

[SPRITZER] SPRITZER BHD

Announcement Date

27-Jan-2005

Admission Sponsor

Sponsor

Financial Year

31-May-2005

Quarter

30-Nov-2004 [#2]

Profit Trend

QoQ- -46.25%

YoY- -39.85%

Quarter Report

SPRITZER's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	30/11/02	30/11/01	CAGR
Quarter Result
Revenue	20,787	17,382	15,410	14,133	14,172	12,994	12,463	8.89%
YoY %	19.59%	12.80%	9.04%	-0.28%	9.07%	4.26%	-	-
Horiz. %	166.79%	139.47%	123.65%	113.40%	113.71%	104.26%	100.00%	-
PBT	1,655	891	607	595	890	1,511	1,137	6.45%
YoY %	85.75%	46.79%	2.02%	-33.15%	-41.10%	32.89%	-	-
Horiz. %	145.56%	78.36%	53.39%	52.33%	78.28%	132.89%	100.00%	-
Tax	-44	-97	-131	-186	-210	-643	-181	-20.99%
YoY %	54.64%	25.95%	29.57%	11.43%	67.34%	-255.25%	-	-
Horiz. %	24.31%	53.59%	72.38%	102.76%	116.02%	355.25%	100.00%	-
NP	1,611	794	476	409	680	868	956	9.08%
YoY %	102.90%	66.81%	16.38%	-39.85%	-21.66%	-9.21%	-	-
Horiz. %	168.51%	83.05%	49.79%	42.78%	71.13%	90.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,611	794	476	409	680	868	956	9.08%
YoY %	102.90%	66.81%	16.38%	-39.85%	-21.66%	-9.21%	-	-
Horiz. %	168.51%	83.05%	49.79%	42.78%	71.13%	90.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	2.66%	10.89%	21.58%	31.26%	23.60%	42.55%	15.92%	-
YoY %	-75.57%	-49.54%	-30.97%	32.46%	-44.54%	167.27%	-	-
Horiz. %	16.71%	68.40%	135.55%	196.36%	148.24%	267.27%	100.00%	-
Total Cost	19,176	16,588	14,934	13,724	13,492	12,126	11,507	8.88%
YoY %	15.60%	11.08%	8.82%	1.72%	11.27%	5.38%	-	-
Horiz. %	166.65%	144.16%	129.78%	119.27%	117.25%	105.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	117,891	113,939	111,482	103,363	104,362	102,546	99,296	2.90%
YoY %	3.47%	2.20%	7.85%	-0.96%	1.77%	3.27%	-	-
Horiz. %	118.73%	114.75%	112.27%	104.10%	105.10%	103.27%	100.00%	-

	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	30/11/02	30/11/01	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	30/11/02	30/11/01	CAGR
Equity
Net Worth	117,891	113,939	111,482	103,363	104,362	102,546	99,296	2.90%
YoY %	3.47%	2.20%	7.85%	-0.96%	1.77%	3.27%	-	-
Horiz. %	118.73%	114.75%	112.27%	104.10%	105.10%	103.27%	100.00%	-
NOSH	48,966	49,012	49,072	49,277	48,920	49,039	49,025	-0.02%
YoY %	-0.09%	-0.12%	-0.42%	0.73%	-0.24%	0.03%	-	-
Horiz. %	99.88%	99.97%	100.10%	100.51%	99.79%	100.03%	100.00%	-

	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	30/11/02	30/11/01	CAGR
Ratio Analysis
NP Margin	7.75%	4.57%	3.09%	2.89%	4.80%	6.68%	7.67%	-
YoY %	69.58%	47.90%	6.92%	-39.79%	-28.14%	-12.91%	-	-
Horiz. %	101.04%	59.58%	40.29%	37.68%	62.58%	87.09%	100.00%	-
ROE	1.37%	0.70%	0.43%	0.40%	0.65%	0.85%	0.96%	-
YoY %	95.71%	62.79%	7.50%	-38.46%	-23.53%	-11.46%	-	-
Horiz. %	142.71%	72.92%	44.79%	41.67%	67.71%	88.54%	100.00%	-

	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	30/11/02	30/11/01	CAGR
Per Share
RPS	42.45	35.46	31.40	28.68	28.97	26.50	25.42	8.91%
YoY %	19.71%	12.93%	9.48%	-1.00%	9.32%	4.25%	-	-
Horiz. %	166.99%	139.50%	123.52%	112.82%	113.97%	104.25%	100.00%	-
EPS	3.29	1.62	0.97	0.83	1.39	1.77	1.95	9.10%
YoY %	103.09%	67.01%	16.87%	-40.29%	-21.47%	-9.23%	-	-
Horiz. %	168.72%	83.08%	49.74%	42.56%	71.28%	90.77%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	2.4076	2.3247	2.2718	2.0976	2.1333	2.0911	2.0254	2.92%
YoY %	3.57%	2.33%	8.30%	-1.67%	2.02%	3.24%	-	-
Horiz. %	118.87%	114.78%	112.17%	103.56%	105.33%	103.24%	100.00%	-

	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	30/11/02	30/11/01	CAGR
Adjusted Per Share Value based on latest NOSH - 49,277
RPS	6.52	5.45	4.83	4.43	4.45	4.08	3.91	8.89%
YoY %	19.63%	12.84%	9.03%	-0.45%	9.07%	4.35%	-	-
Horiz. %	166.75%	139.39%	123.53%	113.30%	113.81%	104.35%	100.00%	-
EPS	0.51	0.25	0.15	0.13	0.21	0.27	0.30	9.24%
YoY %	104.00%	66.67%	15.38%	-38.10%	-22.22%	-10.00%	-	-
Horiz. %	170.00%	83.33%	50.00%	43.33%	70.00%	90.00%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.3698	0.3574	0.3497	0.3242	0.3274	0.3217	0.3115	2.89%
YoY %	3.47%	2.20%	7.87%	-0.98%	1.77%	3.27%	-	-
Horiz. %	118.72%	114.74%	112.26%	104.08%	105.10%	103.27%	100.00%	-

	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	30/11/02	30/11/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/11/07	30/11/06	30/11/05	30/11/04	28/11/03	29/11/02	30/11/01	-
Price	0.47	0.47	0.46	0.58	0.59	0.60	0.69	-
P/RPS	1.11	1.33	1.46	2.02	2.04	2.26	2.71	-13.81%
YoY %	-16.54%	-8.90%	-27.72%	-0.98%	-9.73%	-16.61%	-	-
Horiz. %	40.96%	49.08%	53.87%	74.54%	75.28%	83.39%	100.00%	-
P/EPS	14.29	29.01	47.42	69.88	42.45	33.90	35.38	-14.01%
YoY %	-50.74%	-38.82%	-32.14%	64.62%	25.22%	-4.18%	-	-
Horiz. %	40.39%	82.00%	134.03%	197.51%	119.98%	95.82%	100.00%	-
EY	7.00	3.45	2.11	1.43	2.36	2.95	2.83	16.28%
YoY %	102.90%	63.51%	47.55%	-39.41%	-20.00%	4.24%	-	-
Horiz. %	247.35%	121.91%	74.56%	50.53%	83.39%	104.24%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.20	0.20	0.20	0.28	0.28	0.29	0.34	-8.46%
YoY %	0.00%	0.00%	-28.57%	0.00%	-3.45%	-14.71%	-	-
Horiz. %	58.82%	58.82%	58.82%	82.35%	82.35%	85.29%	100.00%	-

	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	30/11/02	30/11/01	CAGR
Price Multiplier on Announcement Date
Date	30/01/08	25/01/07	25/01/06	27/01/05	29/01/04	23/01/03	29/01/02	-
Price	0.51	0.45	0.43	0.58	0.63	0.57	0.72	-
P/RPS	1.20	1.27	1.37	2.02	2.17	2.15	2.83	-13.31%
YoY %	-5.51%	-7.30%	-32.18%	-6.91%	0.93%	-24.03%	-	-
Horiz. %	42.40%	44.88%	48.41%	71.38%	76.68%	75.97%	100.00%	-
P/EPS	15.50	27.78	44.33	69.88	45.32	32.20	36.92	-13.46%
YoY %	-44.20%	-37.33%	-36.56%	54.19%	40.75%	-12.78%	-	-
Horiz. %	41.98%	75.24%	120.07%	189.27%	122.75%	87.22%	100.00%	-
EY	6.45	3.60	2.26	1.43	2.21	3.11	2.71	15.54%
YoY %	79.17%	59.29%	58.04%	-35.29%	-28.94%	14.76%	-	-
Horiz. %	238.01%	132.84%	83.39%	52.77%	81.55%	114.76%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.21	0.19	0.19	0.28	0.30	0.27	0.36	-8.58%
YoY %	10.53%	0.00%	-32.14%	-6.67%	11.11%	-25.00%	-	-
Horiz. %	58.33%	52.78%	52.78%	77.78%	83.33%	75.00%	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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos