[SPRITZER] QoQ Quarter Result on 31-May-2005 [#4]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
28-Jul-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2005
Quarter
31-May-2005 [#4]
Profit Trend
QoQ- 219.95%
YoY- 45.3%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Quarter Result
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Revenue 17,286 15,410 17,116 17,721 17,903 14,133 16,146 4.66%
PBT 1,038 607 1,234 1,317 563 595 1,072 -2.13%
Tax -304 -131 -323 -66 -172 -186 -311 -1.51%
NP 734 476 911 1,251 391 409 761 -2.38%
-
NP to SH 734 476 911 1,251 391 409 761 -2.38%
-
Tax Rate 29.29% 21.58% 26.18% 5.01% 30.55% 31.26% 29.01% -
Total Cost 16,552 14,934 16,205 16,470 17,512 13,724 15,385 5.00%
-
Net Worth 110,677 111,482 110,750 110,019 101,444 103,363 102,572 5.21%
Dividend
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Div 1,223 - - - 1,466 - - -
Div Payout % 166.67% - - - 375.00% - - -
Equity
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Net Worth 110,677 111,482 110,750 110,019 101,444 103,363 102,572 5.21%
NOSH 48,933 49,072 48,978 49,058 48,874 49,277 49,096 -0.22%
Ratio Analysis
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
NP Margin 4.25% 3.09% 5.32% 7.06% 2.18% 2.89% 4.71% -
ROE 0.66% 0.43% 0.82% 1.14% 0.39% 0.40% 0.74% -
Per Share
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
RPS 35.33 31.40 34.95 36.12 36.63 28.68 32.89 4.90%
EPS 1.50 0.97 1.86 2.55 0.80 0.83 1.55 -2.16%
DPS 2.50 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 2.2618 2.2718 2.2612 2.2426 2.0756 2.0976 2.0892 5.44%
Adjusted Per Share Value based on latest NOSH - 49,058
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
RPS 5.41 4.83 5.36 5.55 5.61 4.43 5.06 4.57%
EPS 0.23 0.15 0.29 0.39 0.12 0.13 0.24 -2.80%
DPS 0.38 0.00 0.00 0.00 0.46 0.00 0.00 -
NAPS 0.3466 0.3491 0.3468 0.3445 0.3177 0.3237 0.3212 5.21%
Price Multiplier on Financial Quarter End Date
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Date 28/02/06 30/11/05 30/08/05 31/05/05 28/02/05 30/11/04 30/08/04 -
Price 0.44 0.46 0.44 0.49 0.51 0.58 0.61 -
P/RPS 1.25 1.46 1.26 1.36 1.39 2.02 1.85 -23.05%
P/EPS 29.33 47.42 23.66 19.22 63.75 69.88 39.35 -17.83%
EY 3.41 2.11 4.23 5.20 1.57 1.43 2.54 21.76%
DY 5.68 0.00 0.00 0.00 5.88 0.00 0.00 -
P/NAPS 0.19 0.20 0.19 0.22 0.25 0.28 0.29 -24.62%
Price Multiplier on Announcement Date
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Date 25/04/06 25/01/06 27/10/05 28/07/05 28/04/05 27/01/05 05/10/04 -
Price 0.45 0.43 0.44 0.52 0.48 0.58 0.60 -
P/RPS 1.27 1.37 1.26 1.44 1.31 2.02 1.82 -21.37%
P/EPS 30.00 44.33 23.66 20.39 60.00 69.88 38.71 -15.66%
EY 3.33 2.26 4.23 4.90 1.67 1.43 2.58 18.60%
DY 5.56 0.00 0.00 0.00 6.25 0.00 0.00 -
P/NAPS 0.20 0.19 0.19 0.23 0.23 0.28 0.29 -21.99%

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