[SPRITZER] YoY TTM Result on 31-Aug-2002 [#1]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
24-Oct-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2003
Quarter
31-Aug-2002 [#1]
Profit Trend
QoQ- 1.11%
YoY- -43.67%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
TTM Result
31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Revenue 66,873 65,359 57,233 50,881 56,827 9,622 47.33%
PBT 3,709 4,270 6,056 6,395 9,899 2,408 9.01%
Tax -747 -1,133 -1,857 -1,131 -554 -13 124.74%
NP 2,962 3,137 4,199 5,264 9,345 2,395 4.33%
-
NP to SH 2,962 3,137 4,199 5,264 9,345 2,395 4.33%
-
Tax Rate 20.14% 26.53% 30.66% 17.69% 5.60% 0.54% -
Total Cost 63,911 62,222 53,034 45,617 47,482 7,227 54.60%
-
Net Worth 110,750 102,572 103,941 101,545 98,289 49,037 17.68%
Dividend
31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Div 1,466 1,227 1,221 1,225 1,958 - -
Div Payout % 49.50% 39.14% 29.08% 23.29% 20.96% - -
Equity
31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Net Worth 110,750 102,572 103,941 101,545 98,289 49,037 17.68%
NOSH 48,978 49,096 49,042 48,977 48,999 49,037 -0.02%
Ratio Analysis
31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
NP Margin 4.43% 4.80% 7.34% 10.35% 16.44% 24.89% -
ROE 2.67% 3.06% 4.04% 5.18% 9.51% 4.88% -
Per Share
31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
RPS 136.54 133.12 116.70 103.89 115.97 19.62 47.37%
EPS 6.05 6.39 8.56 10.75 19.07 4.88 4.38%
DPS 3.00 2.50 2.50 2.50 4.00 0.00 -
NAPS 2.2612 2.0892 2.1194 2.0733 2.0059 1.00 17.71%
Adjusted Per Share Value based on latest NOSH - 48,977
31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
RPS 20.94 20.47 17.92 15.93 17.80 3.01 47.36%
EPS 0.93 0.98 1.32 1.65 2.93 0.75 4.39%
DPS 0.46 0.38 0.38 0.38 0.61 0.00 -
NAPS 0.3468 0.3212 0.3255 0.318 0.3078 0.1536 17.67%
Price Multiplier on Financial Quarter End Date
31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Date 30/08/05 30/08/04 29/08/03 30/08/02 30/08/01 - -
Price 0.44 0.61 0.59 0.64 0.68 0.00 -
P/RPS 0.32 0.46 0.51 0.62 0.59 0.00 -
P/EPS 7.28 9.55 6.89 5.95 3.57 0.00 -
EY 13.74 10.47 14.51 16.79 28.05 0.00 -
DY 6.82 4.10 4.24 3.91 5.88 0.00 -
P/NAPS 0.19 0.29 0.28 0.31 0.34 0.00 -
Price Multiplier on Announcement Date
31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Date 27/10/05 05/10/04 23/09/03 24/10/02 24/10/01 - -
Price 0.44 0.60 0.59 0.57 0.63 0.00 -
P/RPS 0.32 0.45 0.51 0.55 0.54 0.00 -
P/EPS 7.28 9.39 6.89 5.30 3.30 0.00 -
EY 13.74 10.65 14.51 18.86 30.27 0.00 -
DY 6.82 4.17 4.24 4.39 6.35 0.00 -
P/NAPS 0.19 0.29 0.28 0.27 0.31 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