[SPRITZER] YoY TTM Result on 30-Nov-2002 [#2]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
23-Jan-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2003
Quarter
30-Nov-2002 [#2]
Profit Trend
QoQ- -1.67%
YoY- -32.67%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
TTM Result
30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Revenue 68,150 65,320 58,411 51,412 55,918 22,994 24.25%
PBT 3,721 3,975 5,435 6,769 8,293 5,151 -6.29%
Tax -692 -1,109 -1,424 -1,593 -606 -142 37.24%
NP 3,029 2,866 4,011 5,176 7,687 5,009 -9.56%
-
NP to SH 3,029 2,866 4,011 5,176 7,687 5,009 -9.56%
-
Tax Rate 18.60% 27.90% 26.20% 23.53% 7.31% 2.76% -
Total Cost 65,121 62,454 54,400 46,236 48,231 17,985 29.33%
-
Net Worth 111,482 103,363 104,362 102,546 99,296 49,002 17.85%
Dividend
30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Div 1,466 1,227 1,221 1,225 1,958 - -
Div Payout % 48.41% 42.85% 30.44% 23.68% 25.48% - -
Equity
30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Net Worth 111,482 103,363 104,362 102,546 99,296 49,002 17.85%
NOSH 49,072 49,277 48,920 49,039 49,025 49,002 0.02%
Ratio Analysis
30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
NP Margin 4.44% 4.39% 6.87% 10.07% 13.75% 21.78% -
ROE 2.72% 2.77% 3.84% 5.05% 7.74% 10.22% -
Per Share
30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
RPS 138.88 132.56 119.40 104.84 114.06 46.92 24.22%
EPS 6.17 5.82 8.20 10.55 15.68 10.22 -9.59%
DPS 3.00 2.50 2.50 2.50 4.00 0.00 -
NAPS 2.2718 2.0976 2.1333 2.0911 2.0254 1.00 17.82%
Adjusted Per Share Value based on latest NOSH - 49,039
30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
RPS 21.34 20.46 18.29 16.10 17.51 7.20 24.25%
EPS 0.95 0.90 1.26 1.62 2.41 1.57 -9.55%
DPS 0.46 0.38 0.38 0.38 0.61 0.00 -
NAPS 0.3491 0.3237 0.3268 0.3211 0.311 0.1535 17.84%
Price Multiplier on Financial Quarter End Date
30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Date 30/11/05 30/11/04 28/11/03 29/11/02 30/11/01 30/11/00 -
Price 0.46 0.58 0.59 0.60 0.69 0.79 -
P/RPS 0.33 0.44 0.49 0.57 0.60 1.68 -27.76%
P/EPS 7.45 9.97 7.20 5.68 4.40 7.73 -0.73%
EY 13.42 10.03 13.90 17.59 22.72 12.94 0.73%
DY 6.52 4.31 4.24 4.17 5.80 0.00 -
P/NAPS 0.20 0.28 0.28 0.29 0.34 0.79 -24.01%
Price Multiplier on Announcement Date
30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Date 25/01/06 27/01/05 29/01/04 23/01/03 29/01/02 - -
Price 0.43 0.58 0.63 0.57 0.72 0.00 -
P/RPS 0.31 0.44 0.53 0.54 0.63 0.00 -
P/EPS 6.97 9.97 7.68 5.40 4.59 0.00 -
EY 14.35 10.03 13.01 18.52 21.78 0.00 -
DY 6.98 4.31 3.97 4.39 5.56 0.00 -
P/NAPS 0.19 0.28 0.30 0.27 0.36 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