[SPTOTO] QoQ Cumulative Quarter Result on 31-Oct-2003 [#2]

Stock
[SPTOTO] SPORTS TOTO BERHAD
Announcement Date
17-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
31-Oct-2003 [#2]
Profit Trend
QoQ- 97.65%
YoY- 8.47%
Quarter Report
Latest QR
Upcoming QR
SPTOTO's Result
SPTOTO's Financial Summary
View:
Show?
Cumulative Result
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Revenue 632,028 2,477,296 1,841,694 1,181,638 583,902 2,205,646 1,587,325 -45.90%
PBT 131,874 437,989 336,585 213,887 108,672 393,560 308,740 -43.31%
Tax -42,968 -299,950 -107,087 -65,244 -33,465 -136,081 -100,667 -43.33%
NP 88,906 138,039 229,498 148,643 75,207 257,479 208,073 -43.29%
-
NP to SH 88,906 138,039 229,498 148,643 75,207 257,479 208,073 -43.29%
-
Tax Rate 32.58% 68.48% 31.82% 30.50% 30.79% 34.58% 32.61% -
Total Cost 543,122 2,339,257 1,612,196 1,032,995 508,695 1,948,167 1,379,252 -46.30%
-
Net Worth 757,495 650,771 814,111 745,594 797,767 607,516 552,461 23.44%
Dividend
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Div 71,762 170,383 46,892 45,687 - 1,049,323 44,693 37.16%
Div Payout % 80.72% 123.43% 20.43% 30.74% - 407.54% 21.48% -
Equity
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Net Worth 757,495 650,771 814,111 745,594 797,767 607,516 552,461 23.44%
NOSH 996,704 845,157 814,111 793,185 774,531 646,294 620,742 37.16%
Ratio Analysis
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
NP Margin 14.07% 5.57% 12.46% 12.58% 12.88% 11.67% 13.11% -
ROE 11.74% 21.21% 28.19% 19.94% 9.43% 42.38% 37.66% -
Per Share
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 63.41 293.12 226.22 148.97 75.39 341.28 255.71 -60.56%
EPS 8.92 16.33 28.19 18.74 9.71 39.84 33.52 -58.66%
DPS 7.20 20.16 5.76 5.76 0.00 162.36 7.20 0.00%
NAPS 0.76 0.77 1.00 0.94 1.03 0.94 0.89 -10.00%
Adjusted Per Share Value based on latest NOSH - 811,447
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 46.78 183.37 136.32 87.46 43.22 163.26 117.49 -45.90%
EPS 6.58 10.22 16.99 11.00 5.57 19.06 15.40 -43.30%
DPS 5.31 12.61 3.47 3.38 0.00 77.67 3.31 37.07%
NAPS 0.5607 0.4817 0.6026 0.5519 0.5905 0.4497 0.4089 23.45%
Price Multiplier on Financial Quarter End Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 -
Price 3.62 4.28 4.13 4.27 3.91 3.07 3.27 -
P/RPS 5.71 1.46 1.83 2.87 5.19 0.90 1.28 171.23%
P/EPS 40.58 26.20 14.65 22.79 40.27 7.71 9.76 158.79%
EY 2.46 3.82 6.83 4.39 2.48 12.98 10.25 -61.41%
DY 1.99 4.71 1.39 1.35 0.00 52.89 2.20 -6.47%
P/NAPS 4.76 5.56 4.13 4.54 3.80 3.27 3.67 18.94%
Price Multiplier on Announcement Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 13/09/04 18/06/04 08/03/04 17/12/03 22/09/03 20/06/03 18/03/03 -
Price 3.64 4.17 4.42 3.74 4.05 3.50 3.07 -
P/RPS 5.74 1.42 1.95 2.51 5.37 1.03 1.20 184.16%
P/EPS 40.81 25.53 15.68 19.96 41.71 8.79 9.16 171.00%
EY 2.45 3.92 6.38 5.01 2.40 11.38 10.92 -63.11%
DY 1.98 4.83 1.30 1.54 0.00 46.39 2.35 -10.80%
P/NAPS 4.79 5.42 4.42 3.98 3.93 3.72 3.45 24.47%

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