[SPRITZER] QoQ Cumulative Quarter Result on 31-May-2003 [#4]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
31-Jul-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2003
Quarter
31-May-2003 [#4]
Profit Trend
QoQ- 44.48%
YoY- -13.83%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Cumulative Result
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Revenue 47,628 30,704 16,532 54,685 40,086 26,978 13,984 126.54%
PBT 3,814 2,834 1,944 6,218 4,860 3,617 2,106 48.62%
Tax -813 -668 -458 -1,732 -1,755 -976 -333 81.41%
NP 3,001 2,166 1,486 4,486 3,105 2,641 1,773 42.07%
-
NP to SH 3,001 2,166 1,486 4,486 3,105 2,641 1,773 42.07%
-
Tax Rate 21.32% 23.57% 23.56% 27.85% 36.11% 26.98% 15.81% -
Total Cost 44,627 28,538 15,046 50,199 36,981 24,337 12,211 137.45%
-
Net Worth 104,216 104,541 103,941 98,967 101,647 102,460 101,545 1.74%
Dividend
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Div 1,225 - - 1,959 1,224 - - -
Div Payout % 40.85% - - 43.69% 39.43% - - -
Equity
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Net Worth 104,216 104,541 103,941 98,967 101,647 102,460 101,545 1.74%
NOSH 49,035 49,004 49,042 48,998 48,974 48,998 48,977 0.07%
Ratio Analysis
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
NP Margin 6.30% 7.05% 8.99% 8.20% 7.75% 9.79% 12.68% -
ROE 2.88% 2.07% 1.43% 4.53% 3.05% 2.58% 1.75% -
Per Share
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
RPS 97.13 62.66 33.71 111.61 81.85 55.06 28.55 126.37%
EPS 6.12 4.42 3.03 9.16 6.34 5.39 3.62 41.96%
DPS 2.50 0.00 0.00 4.00 2.50 0.00 0.00 -
NAPS 2.1253 2.1333 2.1194 2.0198 2.0755 2.0911 2.0733 1.66%
Adjusted Per Share Value based on latest NOSH - 49,111
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
RPS 14.92 9.62 5.18 17.13 12.55 8.45 4.38 126.56%
EPS 0.94 0.68 0.47 1.40 0.97 0.83 0.56 41.28%
DPS 0.38 0.00 0.00 0.61 0.38 0.00 0.00 -
NAPS 0.3264 0.3274 0.3255 0.3099 0.3183 0.3209 0.318 1.75%
Price Multiplier on Financial Quarter End Date
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Date 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 -
Price 0.69 0.59 0.59 0.56 0.53 0.60 0.64 -
P/RPS 0.71 0.94 1.75 0.50 0.65 1.09 2.24 -53.54%
P/EPS 11.27 13.35 19.47 6.12 8.36 11.13 17.68 -25.95%
EY 8.87 7.49 5.14 16.35 11.96 8.98 5.66 34.95%
DY 3.62 0.00 0.00 7.14 4.72 0.00 0.00 -
P/NAPS 0.32 0.28 0.28 0.28 0.26 0.29 0.31 2.14%
Price Multiplier on Announcement Date
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Date 29/04/04 29/01/04 23/09/03 31/07/03 24/04/03 23/01/03 24/10/02 -
Price 0.66 0.63 0.59 0.64 0.55 0.57 0.57 -
P/RPS 0.68 1.01 1.75 0.57 0.67 1.04 2.00 -51.31%
P/EPS 10.78 14.25 19.47 6.99 8.68 10.58 15.75 -22.35%
EY 9.27 7.02 5.14 14.31 11.53 9.46 6.35 28.71%
DY 3.79 0.00 0.00 6.25 4.55 0.00 0.00 -
P/NAPS 0.31 0.30 0.28 0.32 0.26 0.27 0.27 9.65%

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