[SPRITZER] YoY TTM Result on 28-Feb-2003 [#3]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
24-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2003
Quarter
28-Feb-2003 [#3]
Profit Trend
QoQ- -13.58%
YoY- -33.99%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
TTM Result
28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Revenue 67,533 66,299 62,227 52,355 55,131 35,946 13.43%
PBT 4,196 3,558 5,172 6,722 7,501 7,233 -10.31%
Tax -824 -1,136 -790 -2,249 -725 -146 41.32%
NP 3,372 2,422 4,382 4,473 6,776 7,087 -13.79%
-
NP to SH 3,372 2,422 4,382 4,473 6,776 7,087 -13.79%
-
Tax Rate 19.64% 31.93% 15.27% 33.46% 9.67% 2.02% -
Total Cost 64,161 63,877 57,845 47,882 48,355 28,859 17.31%
-
Net Worth 110,677 101,444 104,389 101,371 98,518 49,009 17.68%
Dividend
28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Div 1,223 1,466 1,227 2,446 1,958 - -
Div Payout % 36.28% 60.54% 28.02% 54.70% 28.91% - -
Equity
28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Net Worth 110,677 101,444 104,389 101,371 98,518 49,009 17.68%
NOSH 48,933 48,874 49,117 48,842 49,033 49,009 -0.03%
Ratio Analysis
28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
NP Margin 4.99% 3.65% 7.04% 8.54% 12.29% 19.72% -
ROE 3.05% 2.39% 4.20% 4.41% 6.88% 14.46% -
Per Share
28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
RPS 138.01 135.65 126.69 107.19 112.44 73.35 13.46%
EPS 6.89 4.96 8.92 9.16 13.82 14.46 -13.77%
DPS 2.50 3.00 2.50 5.00 4.00 0.00 -
NAPS 2.2618 2.0756 2.1253 2.0755 2.0092 1.00 17.72%
Adjusted Per Share Value based on latest NOSH - 48,842
28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
RPS 21.18 20.80 19.52 16.42 17.29 11.28 13.42%
EPS 1.06 0.76 1.37 1.40 2.13 2.22 -13.73%
DPS 0.38 0.46 0.39 0.77 0.61 0.00 -
NAPS 0.3472 0.3182 0.3274 0.318 0.309 0.1537 17.69%
Price Multiplier on Financial Quarter End Date
28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Date 28/02/06 28/02/05 27/02/04 28/02/03 28/02/02 28/02/01 -
Price 0.44 0.51 0.69 0.53 0.67 0.75 -
P/RPS 0.32 0.38 0.54 0.49 0.60 1.02 -20.68%
P/EPS 6.39 10.29 7.73 5.79 4.85 5.19 4.24%
EY 15.66 9.72 12.93 17.28 20.63 19.28 -4.07%
DY 5.68 5.88 3.62 9.43 5.97 0.00 -
P/NAPS 0.19 0.25 0.32 0.26 0.33 0.75 -24.00%
Price Multiplier on Announcement Date
28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Date 25/04/06 28/04/05 29/04/04 24/04/03 30/04/02 - -
Price 0.45 0.48 0.66 0.55 0.70 0.00 -
P/RPS 0.33 0.35 0.52 0.51 0.62 0.00 -
P/EPS 6.53 9.69 7.40 6.01 5.07 0.00 -
EY 15.31 10.32 13.52 16.65 19.74 0.00 -
DY 5.56 6.25 3.79 9.09 5.71 0.00 -
P/NAPS 0.20 0.23 0.31 0.26 0.35 0.00 -

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
Post a Comment