[SPRITZER] YoY Cumulative Quarter Result on 29-Feb-2004 [#3]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
29-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2004
Quarter
29-Feb-2004 [#3]
Profit Trend
QoQ- 38.55%
YoY- -3.35%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Cumulative Result
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Revenue 55,056 49,812 48,182 47,628 40,086 39,425 35,946 7.36%
PBT 2,895 2,879 2,230 3,814 4,860 4,717 7,233 -14.14%
Tax -625 -758 -669 -813 -1,755 -879 -452 5.54%
NP 2,270 2,121 1,561 3,001 3,105 3,838 6,781 -16.66%
-
NP to SH 2,270 2,121 1,561 3,001 3,105 3,838 6,781 -16.66%
-
Tax Rate 21.59% 26.33% 30.00% 21.32% 36.11% 18.63% 6.25% -
Total Cost 52,786 47,691 46,621 44,627 36,981 35,587 29,165 10.38%
-
Net Worth 112,877 110,791 101,567 104,216 101,647 98,484 49,015 14.90%
Dividend
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Div - 1,224 1,468 1,225 1,224 - - -
Div Payout % - 57.74% 94.04% 40.85% 39.43% - - -
Equity
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Net Worth 112,877 110,791 101,567 104,216 101,647 98,484 49,015 14.90%
NOSH 49,028 48,983 48,934 49,035 48,974 49,016 49,015 0.00%
Ratio Analysis
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
NP Margin 4.12% 4.26% 3.24% 6.30% 7.75% 9.73% 18.86% -
ROE 2.01% 1.91% 1.54% 2.88% 3.05% 3.90% 13.83% -
Per Share
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
RPS 112.29 101.69 98.46 97.13 81.85 80.43 73.34 7.35%
EPS 4.63 4.33 3.19 6.12 6.34 7.83 15.72 -18.42%
DPS 0.00 2.50 3.00 2.50 2.50 0.00 0.00 -
NAPS 2.3023 2.2618 2.0756 2.1253 2.0755 2.0092 1.00 14.90%
Adjusted Per Share Value based on latest NOSH - 49,117
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
RPS 17.24 15.60 15.09 14.92 12.55 12.35 11.26 7.35%
EPS 0.71 0.66 0.49 0.94 0.97 1.20 2.12 -16.65%
DPS 0.00 0.38 0.46 0.38 0.38 0.00 0.00 -
NAPS 0.3535 0.347 0.3181 0.3264 0.3183 0.3084 0.1535 14.90%
Price Multiplier on Financial Quarter End Date
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Date 28/02/07 28/02/06 28/02/05 27/02/04 28/02/03 28/02/02 28/02/01 -
Price 0.52 0.44 0.51 0.69 0.53 0.67 0.75 -
P/RPS 0.46 0.43 0.52 0.71 0.65 0.83 1.02 -12.42%
P/EPS 11.23 10.16 15.99 11.27 8.36 8.56 5.42 12.90%
EY 8.90 9.84 6.25 8.87 11.96 11.69 18.45 -11.43%
DY 0.00 5.68 5.88 3.62 4.72 0.00 0.00 -
P/NAPS 0.23 0.19 0.25 0.32 0.26 0.33 0.75 -17.87%
Price Multiplier on Announcement Date
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Date 27/04/07 25/04/06 28/04/05 29/04/04 24/04/03 30/04/02 30/04/01 -
Price 0.46 0.45 0.48 0.66 0.55 0.70 0.60 -
P/RPS 0.41 0.44 0.49 0.68 0.67 0.87 0.82 -10.90%
P/EPS 9.94 10.39 15.05 10.78 8.68 8.94 4.34 14.80%
EY 10.07 9.62 6.65 9.27 11.53 11.19 23.06 -12.89%
DY 0.00 5.56 6.25 3.79 4.55 0.00 0.00 -
P/NAPS 0.20 0.20 0.23 0.31 0.26 0.35 0.60 -16.72%

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