[SPRITZER] YoY Quarter Result on 31-May-2004 [#4]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
29-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2004
Quarter
31-May-2004 [#4]
Profit Trend
QoQ- 3.11%
YoY- -37.65%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Quarter Result
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Revenue 21,717 19,431 17,721 18,117 14,599 12,269 15,706 5.54%
PBT 1,794 1,458 1,317 1,328 1,358 1,862 2,784 -7.05%
Tax -249 -290 -66 -467 23 -494 154 -
NP 1,545 1,168 1,251 861 1,381 1,368 2,938 -10.15%
-
NP to SH 1,545 1,168 1,251 861 1,381 1,368 2,938 -10.15%
-
Tax Rate 13.88% 19.89% 5.01% 35.17% -1.69% 26.53% -5.53% -
Total Cost 20,172 18,263 16,470 17,256 13,218 10,901 12,768 7.91%
-
Net Worth 114,467 112,167 110,019 101,446 98,222 99,883 96,508 2.88%
Dividend
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Div 1,471 - - - - 1,225 1,958 -4.65%
Div Payout % 95.24% - - - - 89.61% 66.67% -
Equity
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Net Worth 114,467 112,167 110,019 101,446 98,222 99,883 96,508 2.88%
NOSH 49,047 49,075 49,058 48,920 49,111 49,032 48,966 0.02%
Ratio Analysis
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
NP Margin 7.11% 6.01% 7.06% 4.75% 9.46% 11.15% 18.71% -
ROE 1.35% 1.04% 1.14% 0.85% 1.41% 1.37% 3.04% -
Per Share
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
RPS 44.28 39.59 36.12 37.03 29.73 25.02 32.07 5.52%
EPS 3.15 2.38 2.55 1.76 2.82 2.79 6.00 -10.17%
DPS 3.00 0.00 0.00 0.00 0.00 2.50 4.00 -4.67%
NAPS 2.3338 2.2856 2.2426 2.0737 2.00 2.0371 1.9709 2.85%
Adjusted Per Share Value based on latest NOSH - 48,920
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
RPS 6.81 6.09 5.56 5.68 4.58 3.85 4.93 5.52%
EPS 0.48 0.37 0.39 0.27 0.43 0.43 0.92 -10.27%
DPS 0.46 0.00 0.00 0.00 0.00 0.38 0.61 -4.59%
NAPS 0.359 0.3518 0.3451 0.3182 0.3081 0.3133 0.3027 2.88%
Price Multiplier on Financial Quarter End Date
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Date 31/05/07 31/05/06 31/05/05 31/05/04 30/05/03 31/05/02 31/05/01 -
Price 0.48 0.42 0.49 0.61 0.56 0.66 0.63 -
P/RPS 1.08 1.06 1.36 1.65 1.88 2.64 1.96 -9.45%
P/EPS 15.24 17.65 19.22 34.66 19.91 23.66 10.50 6.40%
EY 6.56 5.67 5.20 2.89 5.02 4.23 9.52 -6.01%
DY 6.25 0.00 0.00 0.00 0.00 3.79 6.35 -0.26%
P/NAPS 0.21 0.18 0.22 0.29 0.28 0.32 0.32 -6.77%
Price Multiplier on Announcement Date
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Date 26/07/07 27/07/06 28/07/05 29/07/04 31/07/03 30/07/02 31/07/01 -
Price 0.45 0.44 0.52 0.64 0.64 0.68 0.68 -
P/RPS 1.02 1.11 1.44 1.73 2.15 2.72 2.12 -11.47%
P/EPS 14.29 18.49 20.39 36.36 22.76 24.37 11.33 3.94%
EY 7.00 5.41 4.90 2.75 4.39 4.10 8.82 -3.77%
DY 6.67 0.00 0.00 0.00 0.00 3.68 5.88 2.12%
P/NAPS 0.19 0.19 0.23 0.31 0.32 0.33 0.35 -9.67%

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