[SPTOTO] QoQ Cumulative Quarter Result on 31-Jul-2006 [#1]

Stock

[SPTOTO] SPORTS TOTO BERHAD

Announcement Date

06-Sep-2006

Admission Sponsor

Sponsor

Financial Year

30-Apr-2007

Quarter

31-Jul-2006 [#1]

Profit Trend

QoQ- -79.41%

YoY- -15.82%

Quarter Report

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	CAGR
Cumulative Result
Revenue	3,035,288	2,204,995	1,434,014	745,599	2,938,322	2,146,718	1,370,901	70.12%
YoY %	37.66%	53.76%	92.33%	-74.63%	36.88%	56.59%	-	-
Horiz. %	221.41%	160.84%	104.60%	54.39%	214.34%	156.59%	100.00%	-
PBT	545,332	396,660	244,621	142,745	571,914	437,624	295,055	50.77%
YoY %	37.48%	62.15%	71.37%	-75.04%	30.69%	48.32%	-	-
Horiz. %	184.82%	134.44%	82.91%	48.38%	193.83%	148.32%	100.00%	-
Tax	-162,806	-105,674	-71,489	-44,380	-104,600	-129,341	-85,432	53.89%
YoY %	-54.06%	-47.82%	-61.08%	57.57%	19.13%	-51.40%	-	-
Horiz. %	190.57%	123.69%	83.68%	51.95%	122.44%	151.40%	100.00%	-
NP	382,526	290,986	173,132	98,365	467,314	308,283	209,623	49.49%
YoY %	31.46%	68.07%	76.01%	-78.95%	51.59%	47.07%	-	-
Horiz. %	182.48%	138.81%	82.59%	46.92%	222.93%	147.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	375,687	284,352	167,014	95,636	464,525	306,136	208,736	48.12%
YoY %	32.12%	70.26%	74.64%	-79.41%	51.74%	46.66%	-	-
Horiz. %	179.98%	136.23%	80.01%	45.82%	222.54%	146.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.85%	26.64%	29.22%	31.09%	18.29%	29.56%	28.95%	-
YoY %	12.05%	-8.83%	-6.01%	69.98%	-38.13%	2.11%	-	-
Horiz. %	103.11%	92.02%	100.93%	107.39%	63.18%	102.11%	100.00%	-
Total Cost	2,652,762	1,914,009	1,260,882	647,234	2,471,008	1,838,435	1,161,278	73.71%
YoY %	38.60%	51.80%	94.81%	-73.81%	34.41%	58.31%	-	-
Horiz. %	228.43%	164.82%	108.58%	55.73%	212.78%	158.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	422,545	517,945	517,872	556,474	1,176,836	968,401	415,335	1.15%
YoY %	-18.42%	0.01%	-6.94%	-52.71%	21.52%	133.16%	-	-
Horiz. %	101.74%	124.71%	124.69%	133.98%	283.35%	233.16%	100.00%	-

	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	CAGR
Dividend
Div	419,216	352,979	234,725	116,471	450,140	313,762	213,601	56.94%
YoY %	18.77%	50.38%	101.53%	-74.13%	43.47%	46.89%	-	-
Horiz. %	196.26%	165.25%	109.89%	54.53%	210.74%	146.89%	100.00%	-
Div Payout %	111.59%	124.13%	140.54%	121.79%	96.90%	102.49%	102.33%	-
YoY %	-10.10%	-11.68%	15.40%	25.69%	-5.45%	0.16%	-	-
Horiz. %	109.05%	121.30%	137.34%	119.02%	94.69%	100.16%	100.00%	-

	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	CAGR
Equity
Net Worth	422,545	517,945	517,872	556,474	1,176,836	968,401	415,335	1.15%
YoY %	-18.42%	0.01%	-6.94%	-52.71%	21.52%	133.16%	-	-
Horiz. %	101.74%	124.71%	124.69%	133.98%	283.35%	233.16%	100.00%	-
NOSH	1,280,442	1,294,863	1,294,682	1,294,127	1,225,871	1,210,502	1,186,674	5.21%
YoY %	-1.11%	0.01%	0.04%	5.57%	1.27%	2.01%	-	-
Horiz. %	107.90%	109.12%	109.10%	109.05%	103.30%	102.01%	100.00%	-

	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	CAGR
Ratio Analysis
NP Margin	12.60%	13.20%	12.07%	13.19%	15.90%	14.36%	15.29%	-
YoY %	-4.55%	9.36%	-8.49%	-17.04%	10.72%	-6.08%	-	-
Horiz. %	82.41%	86.33%	78.94%	86.27%	103.99%	93.92%	100.00%	-
ROE	88.91%	54.90%	32.25%	17.19%	39.47%	31.61%	50.26%	-
YoY %	61.95%	70.23%	87.61%	-56.45%	24.87%	-37.11%	-	-
Horiz. %	176.90%	109.23%	64.17%	34.20%	78.53%	62.89%	100.00%	-

	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	CAGR
Per Share
RPS	237.05	170.29	110.76	57.61	239.69	177.34	115.52	61.69%
YoY %	39.20%	53.75%	92.26%	-75.96%	35.16%	53.51%	-	-
Horiz. %	205.20%	147.41%	95.88%	49.87%	207.49%	153.51%	100.00%	-
EPS	29.05	21.96	12.90	7.39	37.89	25.29	17.59	39.84%
YoY %	32.29%	70.23%	74.56%	-80.50%	49.82%	43.77%	-	-
Horiz. %	165.15%	124.84%	73.34%	42.01%	215.41%	143.77%	100.00%	-
DPS	32.74	27.26	18.13	9.00	36.72	25.92	18.00	49.16%
YoY %	20.10%	50.36%	101.44%	-75.49%	41.67%	44.00%	-	-
Horiz. %	181.89%	151.44%	100.72%	50.00%	204.00%	144.00%	100.00%	-
NAPS	0.33	0.40	0.40	0.43	0.96	0.80	0.35	-3.85%
YoY %	-17.50%	0.00%	-6.98%	-55.21%	20.00%	128.57%	-	-
Horiz. %	94.29%	114.29%	114.29%	122.86%	274.29%	228.57%	100.00%	-

	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	CAGR
Adjusted Per Share Value based on latest NOSH - 1,294,127
RPS	224.67	163.21	106.14	55.19	217.49	158.90	101.47	70.12%
YoY %	37.66%	53.77%	92.32%	-74.62%	36.87%	56.60%	-	-
Horiz. %	221.42%	160.85%	104.60%	54.39%	214.34%	156.60%	100.00%	-
EPS	27.81	21.05	12.36	7.08	34.38	22.66	15.45	48.13%
YoY %	32.11%	70.31%	74.58%	-79.41%	51.72%	46.67%	-	-
Horiz. %	180.00%	136.25%	80.00%	45.83%	222.52%	146.67%	100.00%	-
DPS	31.03	26.13	17.37	8.62	33.32	23.22	15.81	56.95%
YoY %	18.75%	50.43%	101.51%	-74.13%	43.50%	46.87%	-	-
Horiz. %	196.27%	165.28%	109.87%	54.52%	210.75%	146.87%	100.00%	-
NAPS	0.3128	0.3834	0.3833	0.4119	0.8711	0.7168	0.3074	1.17%
YoY %	-18.41%	0.03%	-6.94%	-52.71%	21.53%	133.18%	-	-
Horiz. %	101.76%	124.72%	124.69%	133.99%	283.38%	233.18%	100.00%	-

	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/04/07	31/01/07	31/10/06	31/07/06	28/04/06	27/01/06	31/10/05	-
Price	4.38	4.52	4.48	4.28	4.75	4.60	4.11	-
P/RPS	1.85	2.65	4.04	7.43	1.98	2.59	3.56	-35.44%
YoY %	-30.19%	-34.41%	-45.63%	275.25%	-23.55%	-27.25%	-	-
Horiz. %	51.97%	74.44%	113.48%	208.71%	55.62%	72.75%	100.00%	-
P/EPS	14.93	20.58	34.73	57.92	12.54	18.19	23.37	-25.88%
YoY %	-27.45%	-40.74%	-40.04%	361.88%	-31.06%	-22.17%	-	-
Horiz. %	63.89%	88.06%	148.61%	247.84%	53.66%	77.83%	100.00%	-
EY	6.70	4.86	2.88	1.73	7.98	5.50	4.28	34.93%
YoY %	37.86%	68.75%	66.47%	-78.32%	45.09%	28.50%	-	-
Horiz. %	156.54%	113.55%	67.29%	40.42%	186.45%	128.50%	100.00%	-
DY	7.47	6.03	4.05	2.10	7.73	5.63	4.38	42.88%
YoY %	23.88%	48.89%	92.86%	-72.83%	37.30%	28.54%	-	-
Horiz. %	170.55%	137.67%	92.47%	47.95%	176.48%	128.54%	100.00%	-
P/NAPS	13.27	11.30	11.20	9.95	4.95	5.75	11.74	8.53%
YoY %	17.43%	0.89%	12.56%	101.01%	-13.91%	-51.02%	-	-
Horiz. %	113.03%	96.25%	95.40%	84.75%	42.16%	48.98%	100.00%	-

	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	CAGR
Price Multiplier on Announcement Date
Date	28/06/07	07/03/07	08/12/06	06/09/06	19/06/06	10/03/06	09/12/05	-
Price	5.18	4.42	4.64	4.34	4.60	4.52	4.25	-
P/RPS	2.19	2.60	4.19	7.53	1.92	2.55	3.68	-29.31%
YoY %	-15.77%	-37.95%	-44.36%	292.19%	-24.71%	-30.71%	-	-
Horiz. %	59.51%	70.65%	113.86%	204.62%	52.17%	69.29%	100.00%	-
P/EPS	17.65	20.13	35.97	58.73	12.14	17.87	24.16	-18.93%
YoY %	-12.32%	-44.04%	-38.75%	383.77%	-32.06%	-26.03%	-	-
Horiz. %	73.05%	83.32%	148.88%	243.09%	50.25%	73.97%	100.00%	-
EY	5.66	4.97	2.78	1.70	8.24	5.60	4.14	23.25%
YoY %	13.88%	78.78%	63.53%	-79.37%	47.14%	35.27%	-	-
Horiz. %	136.71%	120.05%	67.15%	41.06%	199.03%	135.27%	100.00%	-
DY	6.32	6.17	3.91	2.07	7.98	5.73	4.24	30.58%
YoY %	2.43%	57.80%	88.89%	-74.06%	39.27%	35.14%	-	-
Horiz. %	149.06%	145.52%	92.22%	48.82%	188.21%	135.14%	100.00%	-
P/NAPS	15.70	11.05	11.60	10.09	4.79	5.65	12.14	18.75%
YoY %	42.08%	-4.74%	14.97%	110.65%	-15.22%	-53.46%	-	-
Horiz. %	129.32%	91.02%	95.55%	83.11%	39.46%	46.54%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos