[SPTOTO] QoQ Cumulative Quarter Result on 31-Oct-2005 [#2]

Stock

[SPTOTO] SPORTS TOTO BERHAD

Announcement Date

09-Dec-2005

Admission Sponsor

Sponsor

Financial Year

30-Apr-2006

Quarter

31-Oct-2005 [#2]

Profit Trend

QoQ- 83.74%

YoY- 28.39%

Quarter Report

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	30/04/05	31/01/05	CAGR
Cumulative Result
Revenue	745,599	2,938,322	2,146,718	1,370,901	715,856	2,670,206	1,946,815	-47.35%
YoY %	-74.63%	36.88%	56.59%	91.51%	-73.19%	37.16%	-	-
Horiz. %	38.30%	150.93%	110.27%	70.42%	36.77%	137.16%	100.00%	-
PBT	142,745	571,914	437,624	295,055	156,965	487,497	374,158	-47.49%
YoY %	-75.04%	30.69%	48.32%	87.98%	-67.80%	30.29%	-	-
Horiz. %	38.15%	152.85%	116.96%	78.86%	41.95%	130.29%	100.00%	-
Tax	-44,380	-104,600	-129,341	-85,432	-42,765	-159,341	-118,447	-48.12%
YoY %	57.57%	19.13%	-51.40%	-99.77%	73.16%	-34.53%	-	-
Horiz. %	37.47%	88.31%	109.20%	72.13%	36.10%	134.53%	100.00%	-
NP	98,365	467,314	308,283	209,623	114,200	328,156	255,711	-47.19%
YoY %	-78.95%	51.59%	47.07%	83.56%	-65.20%	28.33%	-	-
Horiz. %	38.47%	182.75%	120.56%	81.98%	44.66%	128.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	95,636	464,525	306,136	208,736	113,607	328,156	255,711	-48.18%
YoY %	-79.41%	51.74%	46.66%	83.74%	-65.38%	28.33%	-	-
Horiz. %	37.40%	181.66%	119.72%	81.63%	44.43%	128.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.09%	18.29%	29.56%	28.95%	27.24%	32.69%	31.66%	-
YoY %	69.98%	-38.13%	2.11%	6.28%	-16.67%	3.25%	-	-
Horiz. %	98.20%	57.77%	93.37%	91.44%	86.04%	103.25%	100.00%	-
Total Cost	647,234	2,471,008	1,838,435	1,161,278	601,656	2,342,050	1,691,104	-47.37%
YoY %	-73.81%	34.41%	58.31%	93.01%	-74.31%	38.49%	-	-
Horiz. %	38.27%	146.12%	108.71%	68.67%	35.58%	138.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	556,474	1,176,836	968,401	415,335	991,354	1,349,890	785,292	-20.56%
YoY %	-52.71%	21.52%	133.16%	-58.10%	-26.56%	71.90%	-	-
Horiz. %	70.86%	149.86%	123.32%	52.89%	126.24%	171.90%	100.00%	-

	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	30/04/05	31/01/05	CAGR
Dividend
Div	116,471	450,140	313,762	213,601	102,553	326,391	240,299	-38.37%
YoY %	-74.13%	43.47%	46.89%	108.28%	-68.58%	35.83%	-	-
Horiz. %	48.47%	187.32%	130.57%	88.89%	42.68%	135.83%	100.00%	-
Div Payout %	121.79%	96.90%	102.49%	102.33%	90.27%	99.46%	93.97%	-
YoY %	25.69%	-5.45%	0.16%	13.36%	-9.24%	5.84%	-	-
Horiz. %	129.61%	103.12%	109.07%	108.90%	96.06%	105.84%	100.00%	-

	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	30/04/05	31/01/05	CAGR
Equity
Net Worth	556,474	1,176,836	968,401	415,335	991,354	1,349,890	785,292	-20.56%
YoY %	-52.71%	21.52%	133.16%	-58.10%	-26.56%	71.90%	-	-
Horiz. %	70.86%	149.86%	123.32%	52.89%	126.24%	171.90%	100.00%	-
NOSH	1,294,127	1,225,871	1,210,502	1,186,674	1,139,488	1,007,381	981,616	20.29%
YoY %	5.57%	1.27%	2.01%	4.14%	13.11%	2.62%	-	-
Horiz. %	131.84%	124.88%	123.32%	120.89%	116.08%	102.62%	100.00%	-

	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	30/04/05	31/01/05	CAGR
Ratio Analysis
NP Margin	13.19%	15.90%	14.36%	15.29%	15.95%	12.29%	13.13%	-
YoY %	-17.04%	10.72%	-6.08%	-4.14%	29.78%	-6.40%	-	-
Horiz. %	100.46%	121.10%	109.37%	116.45%	121.48%	93.60%	100.00%	-
ROE	17.19%	39.47%	31.61%	50.26%	11.46%	24.31%	32.56%	-
YoY %	-56.45%	24.87%	-37.11%	338.57%	-52.86%	-25.34%	-	-
Horiz. %	52.79%	121.22%	97.08%	154.36%	35.20%	74.66%	100.00%	-

	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	30/04/05	31/01/05	CAGR
Per Share
RPS	57.61	239.69	177.34	115.52	62.82	265.06	198.33	-56.23%
YoY %	-75.96%	35.16%	53.51%	83.89%	-76.30%	33.65%	-	-
Horiz. %	29.05%	120.85%	89.42%	58.25%	31.67%	133.65%	100.00%	-
EPS	7.39	37.89	25.29	17.59	9.97	32.58	26.05	-56.92%
YoY %	-80.50%	49.82%	43.77%	76.43%	-69.40%	25.07%	-	-
Horiz. %	28.37%	145.45%	97.08%	67.52%	38.27%	125.07%	100.00%	-
DPS	9.00	36.72	25.92	18.00	9.00	32.40	24.48	-48.77%
YoY %	-75.49%	41.67%	44.00%	100.00%	-72.22%	32.35%	-	-
Horiz. %	36.76%	150.00%	105.88%	73.53%	36.76%	132.35%	100.00%	-
NAPS	0.43	0.96	0.80	0.35	0.87	1.34	0.80	-33.96%
YoY %	-55.21%	20.00%	128.57%	-59.77%	-35.07%	67.50%	-	-
Horiz. %	53.75%	120.00%	100.00%	43.75%	108.75%	167.50%	100.00%	-

	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	30/04/05	31/01/05	CAGR
Adjusted Per Share Value based on latest NOSH - 1,233,852
RPS	55.19	217.49	158.90	101.47	52.99	197.65	144.10	-47.35%
YoY %	-74.62%	36.87%	56.60%	91.49%	-73.19%	37.16%	-	-
Horiz. %	38.30%	150.93%	110.27%	70.42%	36.77%	137.16%	100.00%	-
EPS	7.08	34.38	22.66	15.45	8.41	24.29	18.93	-48.18%
YoY %	-79.41%	51.72%	46.67%	83.71%	-65.38%	28.31%	-	-
Horiz. %	37.40%	181.62%	119.70%	81.62%	44.43%	128.31%	100.00%	-
DPS	8.62	33.32	23.22	15.81	7.59	24.16	17.79	-38.39%
YoY %	-74.13%	43.50%	46.87%	108.30%	-68.58%	35.81%	-	-
Horiz. %	48.45%	187.30%	130.52%	88.87%	42.66%	135.81%	100.00%	-
NAPS	0.4119	0.8711	0.7168	0.3074	0.7338	0.9992	0.5813	-20.56%
YoY %	-52.71%	21.53%	133.18%	-58.11%	-26.56%	71.89%	-	-
Horiz. %	70.86%	149.85%	123.31%	52.88%	126.23%	171.89%	100.00%	-

	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	30/04/05	31/01/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/06	28/04/06	27/01/06	31/10/05	29/07/05	29/04/05	31/01/05	-
Price	4.28	4.75	4.60	4.11	4.44	3.93	3.95	-
P/RPS	7.43	1.98	2.59	3.56	7.07	1.48	1.99	141.25%
YoY %	275.25%	-23.55%	-27.25%	-49.65%	377.70%	-25.63%	-	-
Horiz. %	373.37%	99.50%	130.15%	178.89%	355.28%	74.37%	100.00%	-
P/EPS	57.92	12.54	18.19	23.37	44.53	12.06	15.16	144.99%
YoY %	361.88%	-31.06%	-22.17%	-47.52%	269.24%	-20.45%	-	-
Horiz. %	382.06%	82.72%	119.99%	154.16%	293.73%	79.55%	100.00%	-
EY	1.73	7.98	5.50	4.28	2.25	8.29	6.59	-59.10%
YoY %	-78.32%	45.09%	28.50%	90.22%	-72.86%	25.80%	-	-
Horiz. %	26.25%	121.09%	83.46%	64.95%	34.14%	125.80%	100.00%	-
DY	2.10	7.73	5.63	4.38	2.03	8.24	6.20	-51.50%
YoY %	-72.83%	37.30%	28.54%	115.76%	-75.36%	32.90%	-	-
Horiz. %	33.87%	124.68%	90.81%	70.65%	32.74%	132.90%	100.00%	-
P/NAPS	9.95	4.95	5.75	11.74	5.10	2.93	4.94	59.69%
YoY %	101.01%	-13.91%	-51.02%	130.20%	74.06%	-40.69%	-	-
Horiz. %	201.42%	100.20%	116.40%	237.65%	103.24%	59.31%	100.00%	-

	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	30/04/05	31/01/05	CAGR
Price Multiplier on Announcement Date
Date	06/09/06	19/06/06	10/03/06	09/12/05	13/09/05	13/06/05	07/03/05	-
Price	4.34	4.60	4.52	4.25	4.40	3.99	4.15	-
P/RPS	7.53	1.92	2.55	3.68	7.00	1.51	2.09	135.56%
YoY %	292.19%	-24.71%	-30.71%	-47.43%	363.58%	-27.75%	-	-
Horiz. %	360.29%	91.87%	122.01%	176.08%	334.93%	72.25%	100.00%	-
P/EPS	58.73	12.14	17.87	24.16	44.13	12.25	15.93	139.22%
YoY %	383.77%	-32.06%	-26.03%	-45.25%	260.24%	-23.10%	-	-
Horiz. %	368.68%	76.21%	112.18%	151.66%	277.02%	76.90%	100.00%	-
EY	1.70	8.24	5.60	4.14	2.27	8.16	6.28	-58.25%
YoY %	-79.37%	47.14%	35.27%	82.38%	-72.18%	29.94%	-	-
Horiz. %	27.07%	131.21%	89.17%	65.92%	36.15%	129.94%	100.00%	-
DY	2.07	7.98	5.73	4.24	2.05	8.12	5.90	-50.35%
YoY %	-74.06%	39.27%	35.14%	106.83%	-74.75%	37.63%	-	-
Horiz. %	35.08%	135.25%	97.12%	71.86%	34.75%	137.63%	100.00%	-
P/NAPS	10.09	4.79	5.65	12.14	5.06	2.98	5.19	55.95%
YoY %	110.65%	-15.22%	-53.46%	139.92%	69.80%	-42.58%	-	-
Horiz. %	194.41%	92.29%	108.86%	233.91%	97.50%	57.42%	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