[SPRITZER] QoQ TTM Result on 31-Aug-2001 [#1]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
24-Oct-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2002
Quarter
31-Aug-2001 [#1]
Profit Trend
QoQ- -6.78%
YoY- 290.19%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
TTM Result
31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 CAGR
Revenue 51,694 55,131 55,918 56,827 51,652 35,946 22,994 71.69%
PBT 6,579 7,501 8,293 9,899 10,017 7,233 5,151 17.73%
Tax -1,373 -725 -606 -554 8 -146 -142 354.48%
NP 5,206 6,776 7,687 9,345 10,025 7,087 5,009 2.60%
-
NP to SH 5,206 6,776 7,687 9,345 10,025 7,087 5,009 2.60%
-
Tax Rate 20.87% 9.67% 7.31% 5.60% -0.08% 2.02% 2.76% -
Total Cost 46,488 48,355 48,231 47,482 41,627 28,859 17,985 88.45%
-
Net Worth 99,883 98,518 99,296 98,289 96,508 49,009 49,002 60.83%
Dividend
31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 CAGR
Div 1,225 1,958 1,958 1,958 1,958 - - -
Div Payout % 23.55% 28.91% 25.48% 20.96% 19.54% - - -
Equity
31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 CAGR
Net Worth 99,883 98,518 99,296 98,289 96,508 49,009 49,002 60.83%
NOSH 49,032 49,033 49,025 48,999 48,966 49,009 49,002 0.04%
Ratio Analysis
31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 CAGR
NP Margin 10.07% 12.29% 13.75% 16.44% 19.41% 19.72% 21.78% -
ROE 5.21% 6.88% 7.74% 9.51% 10.39% 14.46% 10.22% -
Per Share
31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 CAGR
RPS 105.43 112.44 114.06 115.97 105.48 73.35 46.92 71.63%
EPS 10.62 13.82 15.68 19.07 20.47 14.46 10.22 2.59%
DPS 2.50 4.00 4.00 4.00 4.00 0.00 0.00 -
NAPS 2.0371 2.0092 2.0254 2.0059 1.9709 1.00 1.00 60.76%
Adjusted Per Share Value based on latest NOSH - 48,999
31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 CAGR
RPS 16.19 17.27 17.51 17.80 16.18 11.26 7.20 71.72%
EPS 1.63 2.12 2.41 2.93 3.14 2.22 1.57 2.53%
DPS 0.38 0.61 0.61 0.61 0.61 0.00 0.00 -
NAPS 0.3128 0.3085 0.311 0.3078 0.3022 0.1535 0.1535 60.80%
Price Multiplier on Financial Quarter End Date
31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 CAGR
Date 31/05/02 28/02/02 30/11/01 30/08/01 31/05/01 28/02/01 30/11/00 -
Price 0.66 0.67 0.69 0.68 0.63 0.75 0.79 -
P/RPS 0.63 0.60 0.60 0.59 0.60 1.02 1.68 -48.02%
P/EPS 6.22 4.85 4.40 3.57 3.08 5.19 7.73 -13.49%
EY 16.09 20.63 22.72 28.05 32.50 19.28 12.94 15.64%
DY 3.79 5.97 5.80 5.88 6.35 0.00 0.00 -
P/NAPS 0.32 0.33 0.34 0.34 0.32 0.75 0.79 -45.28%
Price Multiplier on Announcement Date
31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 CAGR
Date 30/07/02 30/04/02 29/01/02 24/10/01 31/07/01 - - -
Price 0.68 0.70 0.72 0.63 0.68 0.00 0.00 -
P/RPS 0.64 0.62 0.63 0.54 0.64 0.00 0.00 -
P/EPS 6.40 5.07 4.59 3.30 3.32 0.00 0.00 -
EY 15.61 19.74 21.78 30.27 30.11 0.00 0.00 -
DY 3.68 5.71 5.56 6.35 5.88 0.00 0.00 -
P/NAPS 0.33 0.35 0.36 0.31 0.35 0.00 0.00 -

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
Post a Comment