[SPRITZER] QoQ Quarter Result on 28-Feb-2003 [#3]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
24-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2003
Quarter
28-Feb-2003 [#3]
Profit Trend
QoQ- -46.54%
YoY- -60.24%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Quarter Result
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Revenue 14,172 16,532 14,599 13,108 12,994 13,984 12,269 10.08%
PBT 890 1,944 1,358 1,243 1,511 2,106 1,862 -38.83%
Tax -210 -458 23 -779 -643 -333 -494 -43.43%
NP 680 1,486 1,381 464 868 1,773 1,368 -37.22%
-
NP to SH 680 1,486 1,381 464 868 1,773 1,368 -37.22%
-
Tax Rate 23.60% 23.56% -1.69% 62.67% 42.55% 15.81% 26.53% -
Total Cost 13,492 15,046 13,218 12,644 12,126 12,211 10,901 15.26%
-
Net Worth 104,362 103,941 98,222 101,371 102,546 101,545 99,883 2.96%
Dividend
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Div - - - 1,221 - - 1,225 -
Div Payout % - - - 263.16% - - 89.61% -
Equity
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Net Worth 104,362 103,941 98,222 101,371 102,546 101,545 99,883 2.96%
NOSH 48,920 49,042 49,111 48,842 49,039 48,977 49,032 -0.15%
Ratio Analysis
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
NP Margin 4.80% 8.99% 9.46% 3.54% 6.68% 12.68% 11.15% -
ROE 0.65% 1.43% 1.41% 0.46% 0.85% 1.75% 1.37% -
Per Share
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
RPS 28.97 33.71 29.73 26.84 26.50 28.55 25.02 10.25%
EPS 1.39 3.03 2.82 0.95 1.77 3.62 2.79 -37.12%
DPS 0.00 0.00 0.00 2.50 0.00 0.00 2.50 -
NAPS 2.1333 2.1194 2.00 2.0755 2.0911 2.0733 2.0371 3.12%
Adjusted Per Share Value based on latest NOSH - 48,842
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
RPS 4.44 5.18 4.57 4.11 4.07 4.38 3.84 10.15%
EPS 0.21 0.47 0.43 0.15 0.27 0.56 0.43 -37.95%
DPS 0.00 0.00 0.00 0.38 0.00 0.00 0.38 -
NAPS 0.3268 0.3255 0.3076 0.3175 0.3211 0.318 0.3128 2.95%
Price Multiplier on Financial Quarter End Date
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Date 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 31/05/02 -
Price 0.59 0.59 0.56 0.53 0.60 0.64 0.66 -
P/RPS 2.04 1.75 1.88 1.97 2.26 2.24 2.64 -15.77%
P/EPS 42.45 19.47 19.91 55.79 33.90 17.68 23.66 47.60%
EY 2.36 5.14 5.02 1.79 2.95 5.66 4.23 -32.20%
DY 0.00 0.00 0.00 4.72 0.00 0.00 3.79 -
P/NAPS 0.28 0.28 0.28 0.26 0.29 0.31 0.32 -8.50%
Price Multiplier on Announcement Date
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Date 29/01/04 23/09/03 31/07/03 24/04/03 23/01/03 24/10/02 30/07/02 -
Price 0.63 0.59 0.64 0.55 0.57 0.57 0.68 -
P/RPS 2.17 1.75 2.15 2.05 2.15 2.00 2.72 -13.96%
P/EPS 45.32 19.47 22.76 57.89 32.20 15.75 24.37 51.16%
EY 2.21 5.14 4.39 1.73 3.11 6.35 4.10 -33.74%
DY 0.00 0.00 0.00 4.55 0.00 0.00 3.68 -
P/NAPS 0.30 0.28 0.32 0.26 0.27 0.27 0.33 -6.15%

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