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

Announcement Date
27-Jan-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2005
Quarter
30-Nov-2004 [#2]
Profit Trend
QoQ- -8.64%
YoY- -28.55%
Quarter Report
View:
Show?
TTM Result
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Revenue 85,266 72,936 68,150 65,320 58,411 51,412 55,918 7.28%
PBT 6,068 4,833 3,721 3,975 5,435 6,769 8,293 -5.07%
Tax -551 -1,014 -692 -1,109 -1,424 -1,593 -606 -1.57%
NP 5,517 3,819 3,029 2,866 4,011 5,176 7,687 -5.37%
-
NP to SH 5,517 3,819 3,029 2,866 4,011 5,176 7,687 -5.37%
-
Tax Rate 9.08% 20.98% 18.60% 27.90% 26.20% 23.53% 7.31% -
Total Cost 79,749 69,117 65,121 62,454 54,400 46,236 48,231 8.73%
-
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 1,471 2,694 1,466 1,227 1,221 1,225 1,958 -4.65%
Div Payout % 26.67% 70.56% 48.41% 42.85% 30.44% 23.68% 25.48% -
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 6.47% 5.24% 4.44% 4.39% 6.87% 10.07% 13.75% -
ROE 4.68% 3.35% 2.72% 2.77% 3.84% 5.05% 7.74% -
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 174.13 148.81 138.88 132.56 119.40 104.84 114.06 7.30%
EPS 11.27 7.79 6.17 5.82 8.20 10.55 15.68 -5.35%
DPS 3.00 5.50 3.00 2.50 2.50 2.50 4.00 -4.67%
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 26.70 22.84 21.34 20.46 18.29 16.10 17.51 7.28%
EPS 1.73 1.20 0.95 0.90 1.26 1.62 2.41 -5.37%
DPS 0.46 0.84 0.46 0.38 0.38 0.38 0.61 -4.59%
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 0.27 0.32 0.33 0.44 0.49 0.57 0.60 -12.45%
P/EPS 4.17 6.03 7.45 9.97 7.20 5.68 4.40 -0.89%
EY 23.97 16.58 13.42 10.03 13.90 17.59 22.72 0.89%
DY 6.38 11.70 6.52 4.31 4.24 4.17 5.80 1.60%
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 0.29 0.30 0.31 0.44 0.53 0.54 0.63 -12.12%
P/EPS 4.53 5.78 6.97 9.97 7.68 5.40 4.59 -0.21%
EY 22.09 17.32 14.35 10.03 13.01 18.52 21.78 0.23%
DY 5.88 12.22 6.98 4.31 3.97 4.39 5.56 0.93%
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