[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
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Quarter Result
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Revenue 20,787 17,382 15,410 14,133 14,172 12,994 12,463 8.89%
PBT 1,655 891 607 595 890 1,511 1,137 6.45%
Tax -44 -97 -131 -186 -210 -643 -181 -20.99%
NP 1,611 794 476 409 680 868 956 9.08%
-
NP to SH 1,611 794 476 409 680 868 956 9.08%
-
Tax Rate 2.66% 10.89% 21.58% 31.26% 23.60% 42.55% 15.92% -
Total Cost 19,176 16,588 14,934 13,724 13,492 12,126 11,507 8.88%
-
Net Worth 117,891 113,939 111,482 103,363 104,362 102,546 99,296 2.90%
Dividend
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Net Worth 117,891 113,939 111,482 103,363 104,362 102,546 99,296 2.90%
NOSH 48,966 49,012 49,072 49,277 48,920 49,039 49,025 -0.02%
Ratio Analysis
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
NP Margin 7.75% 4.57% 3.09% 2.89% 4.80% 6.68% 7.67% -
ROE 1.37% 0.70% 0.43% 0.40% 0.65% 0.85% 0.96% -
Per Share
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
RPS 42.45 35.46 31.40 28.68 28.97 26.50 25.42 8.91%
EPS 3.29 1.62 0.97 0.83 1.39 1.77 1.95 9.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4076 2.3247 2.2718 2.0976 2.1333 2.0911 2.0254 2.92%
Adjusted Per Share Value based on latest NOSH - 49,277
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
RPS 6.51 5.44 4.83 4.43 4.44 4.07 3.90 8.91%
EPS 0.50 0.25 0.15 0.13 0.21 0.27 0.30 8.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3692 0.3568 0.3491 0.3237 0.3268 0.3211 0.311 2.89%
Price Multiplier on Financial Quarter End Date
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
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%
P/EPS 14.29 29.01 47.42 69.88 42.45 33.90 35.38 -14.01%
EY 7.00 3.45 2.11 1.43 2.36 2.95 2.83 16.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.20 0.20 0.28 0.28 0.29 0.34 -8.46%
Price Multiplier on Announcement Date
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
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%
P/EPS 15.50 27.78 44.33 69.88 45.32 32.20 36.92 -13.46%
EY 6.45 3.60 2.26 1.43 2.21 3.11 2.71 15.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.19 0.19 0.28 0.30 0.27 0.36 -8.58%

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