[SPRITZER] QoQ Cumulative Quarter Result on 31-May-2001 [#4]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
31-Jul-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2001
Quarter
31-May-2001 [#4]
Profit Trend
QoQ- 43.33%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Cumulative Result
28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 CAGR
Revenue 39,425 27,260 14,797 51,652 35,946 22,994 9,622 156.71%
PBT 4,717 3,427 2,290 10,017 7,233 5,151 2,408 56.75%
Tax -879 -756 -575 -298 -452 -448 -13 1572.56%
NP 3,838 2,671 1,715 9,719 6,781 4,703 2,395 37.05%
-
NP to SH 3,838 2,671 1,715 9,719 6,781 4,703 2,395 37.05%
-
Tax Rate 18.63% 22.06% 25.11% 2.97% 6.25% 8.70% 0.54% -
Total Cost 35,587 24,589 13,082 41,933 29,165 18,291 7,227 190.28%
-
Net Worth 98,484 99,263 98,289 85,020 49,015 49,018 49,037 59.38%
Dividend
28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 CAGR
Net Worth 98,484 99,263 98,289 85,020 49,015 49,018 49,037 59.38%
NOSH 49,016 49,009 48,999 43,138 49,015 49,018 49,037 -0.02%
Ratio Analysis
28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 CAGR
NP Margin 9.73% 9.80% 11.59% 18.82% 18.86% 20.45% 24.89% -
ROE 3.90% 2.69% 1.74% 11.43% 13.83% 9.59% 4.88% -
Per Share
28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 CAGR
RPS 80.43 55.62 30.20 119.74 73.34 46.91 19.62 156.80%
EPS 7.83 5.45 3.50 22.53 15.72 10.90 5.55 25.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0092 2.0254 2.0059 1.9709 1.00 1.00 1.00 59.43%
Adjusted Per Share Value based on latest NOSH - 48,966
28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 CAGR
RPS 12.35 8.54 4.63 16.18 11.26 7.20 3.01 156.95%
EPS 1.20 0.84 0.54 3.04 2.12 1.47 0.75 36.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3084 0.3109 0.3078 0.2663 0.1535 0.1535 0.1536 59.35%
Price Multiplier on Financial Quarter End Date
28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 CAGR
Date 28/02/02 30/11/01 30/08/01 31/05/01 28/02/01 30/11/00 - -
Price 0.67 0.69 0.68 0.63 0.75 0.79 0.00 -
P/RPS 0.83 1.24 2.25 0.53 1.02 1.68 0.00 -
P/EPS 8.56 12.66 19.43 2.80 5.42 8.23 0.00 -
EY 11.69 7.90 5.15 35.76 18.45 12.14 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.34 0.34 0.32 0.75 0.79 0.00 -
Price Multiplier on Announcement Date
28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 CAGR
Date 30/04/02 29/01/02 24/10/01 31/07/01 30/04/01 30/01/01 31/10/00 -
Price 0.70 0.72 0.63 0.68 0.60 0.76 0.79 -
P/RPS 0.87 1.29 2.09 0.57 0.82 1.62 4.03 -64.11%
P/EPS 8.94 13.21 18.00 3.02 4.34 7.92 16.18 -32.73%
EY 11.19 7.57 5.56 33.13 23.06 12.62 6.18 48.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.36 0.31 0.35 0.60 0.76 0.79 -41.97%

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