[SPRITZER] YoY TTM Result on 31-Aug-2003 [#1]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
23-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2004
Quarter
31-Aug-2003 [#1]
Profit Trend
QoQ- -6.4%
YoY- -20.23%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
TTM Result
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Revenue 70,964 66,873 65,359 57,233 50,881 56,827 9,622 39.49%
PBT 4,549 3,709 4,270 6,056 6,395 9,899 2,408 11.17%
Tax -1,048 -747 -1,133 -1,857 -1,131 -554 -13 107.77%
NP 3,501 2,962 3,137 4,199 5,264 9,345 2,395 6.52%
-
NP to SH 3,501 2,962 3,137 4,199 5,264 9,345 2,395 6.52%
-
Tax Rate 23.04% 20.14% 26.53% 30.66% 17.69% 5.60% 0.54% -
Total Cost 67,463 63,911 62,222 53,034 45,617 47,482 7,227 45.08%
-
Net Worth 113,207 110,750 102,572 103,941 101,545 98,289 49,037 14.95%
Dividend
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Div 2,694 1,466 1,227 1,221 1,225 1,958 - -
Div Payout % 76.96% 49.50% 39.14% 29.08% 23.29% 20.96% - -
Equity
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Net Worth 113,207 110,750 102,572 103,941 101,545 98,289 49,037 14.95%
NOSH 49,039 48,978 49,096 49,042 48,977 48,999 49,037 0.00%
Ratio Analysis
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
NP Margin 4.93% 4.43% 4.80% 7.34% 10.35% 16.44% 24.89% -
ROE 3.09% 2.67% 3.06% 4.04% 5.18% 9.51% 4.88% -
Per Share
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
RPS 144.71 136.54 133.12 116.70 103.89 115.97 19.62 39.49%
EPS 7.14 6.05 6.39 8.56 10.75 19.07 4.88 6.54%
DPS 5.50 3.00 2.50 2.50 2.50 4.00 0.00 -
NAPS 2.3085 2.2612 2.0892 2.1194 2.0733 2.0059 1.00 14.95%
Adjusted Per Share Value based on latest NOSH - 49,042
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
RPS 22.22 20.94 20.47 17.92 15.93 17.80 3.01 39.51%
EPS 1.10 0.93 0.98 1.32 1.65 2.93 0.75 6.58%
DPS 0.84 0.46 0.38 0.38 0.38 0.61 0.00 -
NAPS 0.3545 0.3468 0.3212 0.3255 0.318 0.3078 0.1536 14.95%
Price Multiplier on Financial Quarter End Date
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Date 30/08/06 30/08/05 30/08/04 29/08/03 30/08/02 30/08/01 - -
Price 0.44 0.44 0.61 0.59 0.64 0.68 0.00 -
P/RPS 0.30 0.32 0.46 0.51 0.62 0.59 0.00 -
P/EPS 6.16 7.28 9.55 6.89 5.95 3.57 0.00 -
EY 16.23 13.74 10.47 14.51 16.79 28.05 0.00 -
DY 12.50 6.82 4.10 4.24 3.91 5.88 0.00 -
P/NAPS 0.19 0.19 0.29 0.28 0.31 0.34 0.00 -
Price Multiplier on Announcement Date
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Date 19/10/06 27/10/05 05/10/04 23/09/03 24/10/02 24/10/01 - -
Price 0.42 0.44 0.60 0.59 0.57 0.63 0.00 -
P/RPS 0.29 0.32 0.45 0.51 0.55 0.54 0.00 -
P/EPS 5.88 7.28 9.39 6.89 5.30 3.30 0.00 -
EY 17.00 13.74 10.65 14.51 18.86 30.27 0.00 -
DY 13.10 6.82 4.17 4.24 4.39 6.35 0.00 -
P/NAPS 0.18 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