[SPRITZER] QoQ Cumulative Quarter Result on 30-Nov-2014 [#2]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
29-Jan-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2015
Quarter
30-Nov-2014 [#2]
Profit Trend
QoQ- 51.99%
YoY- 17.88%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Cumulative Result
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Revenue 66,658 253,667 181,935 120,223 62,378 238,750 170,494 -46.44%
PBT 9,371 31,963 20,960 13,312 8,757 28,311 18,829 -37.11%
Tax -2,073 -9,156 -5,433 -3,179 -2,090 -6,745 -4,097 -36.42%
NP 7,298 22,807 15,527 10,133 6,667 21,566 14,732 -37.31%
-
NP to SH 7,298 22,807 15,527 10,133 6,667 21,566 14,732 -37.31%
-
Tax Rate 22.12% 28.65% 25.92% 23.88% 23.87% 23.82% 21.76% -
Total Cost 59,360 230,860 166,408 110,090 55,711 217,184 155,762 -47.34%
-
Net Worth 223,120 209,455 200,148 200,339 195,474 184,616 176,850 16.70%
Dividend
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Div - 6,873 - - - 5,302 - -
Div Payout % - 30.14% - - - 24.59% - -
Equity
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Net Worth 223,120 209,455 200,148 200,339 195,474 184,616 176,850 16.70%
NOSH 141,708 137,474 137,285 137,303 135,784 132,550 132,482 4.57%
Ratio Analysis
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
NP Margin 10.95% 8.99% 8.53% 8.43% 10.69% 9.03% 8.64% -
ROE 3.27% 10.89% 7.76% 5.06% 3.41% 11.68% 8.33% -
Per Share
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
RPS 47.04 184.52 132.52 87.56 45.94 180.12 128.69 -48.78%
EPS 5.15 16.59 11.31 7.38 4.91 16.27 11.12 -40.05%
DPS 0.00 5.00 0.00 0.00 0.00 4.00 0.00 -
NAPS 1.5745 1.5236 1.4579 1.4591 1.4396 1.3928 1.3349 11.60%
Adjusted Per Share Value based on latest NOSH - 137,539
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
RPS 20.88 79.44 56.98 37.65 19.53 74.77 53.39 -46.42%
EPS 2.29 7.14 4.86 3.17 2.09 6.75 4.61 -37.19%
DPS 0.00 2.15 0.00 0.00 0.00 1.66 0.00 -
NAPS 0.6987 0.656 0.6268 0.6274 0.6122 0.5782 0.5538 16.70%
Price Multiplier on Financial Quarter End Date
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Date 28/08/15 29/05/15 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 -
Price 1.79 1.93 2.13 2.06 2.24 1.80 1.73 -
P/RPS 0.00 1.05 1.61 2.35 4.88 1.00 1.34 -
P/EPS 0.00 11.63 18.83 27.91 45.62 11.06 15.56 -
EY 0.00 8.60 5.31 3.58 2.19 9.04 6.43 -
DY 0.00 2.59 0.00 0.00 0.00 2.22 0.00 -
P/NAPS 1.79 1.27 1.46 1.41 1.56 1.29 1.30 23.69%
Price Multiplier on Announcement Date
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Date 15/10/15 30/07/15 28/04/15 29/01/15 14/10/14 24/07/14 29/04/14 -
Price 1.85 1.75 2.05 2.11 2.04 2.30 1.92 -
P/RPS 0.00 0.95 1.55 2.41 4.44 1.28 1.49 -
P/EPS 0.00 10.55 18.13 28.59 41.55 14.14 17.27 -
EY 0.00 9.48 5.52 3.50 2.41 7.07 5.79 -
DY 0.00 2.86 0.00 0.00 0.00 1.74 0.00 -
P/NAPS 1.85 1.15 1.41 1.45 1.42 1.65 1.44 18.12%

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