[SPRITZER] QoQ Cumulative Quarter Result on 30-Sep-2020 [#3]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
25-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 96.43%
YoY- -14.22%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Cumulative Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 151,084 76,052 308,450 235,822 147,222 92,802 374,377 -45.42%
PBT 13,388 7,907 34,644 29,395 14,781 13,168 41,299 -52.84%
Tax -3,244 -1,847 1,016 -8,175 -3,978 -4,383 -10,050 -52.97%
NP 10,144 6,060 35,660 21,220 10,803 8,785 31,249 -52.79%
-
NP to SH 10,144 6,060 35,660 21,220 10,803 8,785 31,249 -52.79%
-
Tax Rate 24.23% 23.36% -2.93% 27.81% 26.91% 33.29% 24.33% -
Total Cost 140,940 69,992 272,790 214,602 136,419 84,017 343,128 -44.77%
-
Net Worth 447,045 450,740 444,000 429,092 427,517 425,208 415,276 5.04%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - 9,448 - - - 9,448 -
Div Payout % - - 26.50% - - - 30.24% -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 447,045 450,740 444,000 429,092 427,517 425,208 415,276 5.04%
NOSH 209,992 209,992 209,992 209,992 209,992 209,992 209,992 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 6.71% 7.97% 11.56% 9.00% 7.34% 9.47% 8.35% -
ROE 2.27% 1.34% 8.03% 4.95% 2.53% 2.07% 7.52% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 71.96 36.22 146.90 112.31 70.12 44.20 178.30 -45.41%
EPS 4.83 2.89 16.98 10.11 5.15 4.18 14.88 -52.80%
DPS 0.00 0.00 4.50 0.00 0.00 0.00 4.50 -
NAPS 2.1291 2.1467 2.1146 2.0436 2.0361 2.0251 1.9778 5.04%
Adjusted Per Share Value based on latest NOSH - 209,992
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 47.32 23.82 96.60 73.85 46.11 29.06 117.24 -45.41%
EPS 3.18 1.90 11.17 6.65 3.38 2.75 9.79 -52.77%
DPS 0.00 0.00 2.96 0.00 0.00 0.00 2.96 -
NAPS 1.40 1.4116 1.3905 1.3438 1.3389 1.3316 1.3005 5.04%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 2.09 2.00 1.97 1.89 2.05 1.90 2.25 -
P/RPS 2.90 5.52 1.34 1.68 2.92 4.30 1.26 74.41%
P/EPS 43.26 69.30 11.60 18.70 39.84 45.41 15.12 101.66%
EY 2.31 1.44 8.62 5.35 2.51 2.20 6.61 -50.41%
DY 0.00 0.00 2.28 0.00 0.00 0.00 2.00 -
P/NAPS 0.98 0.93 0.93 0.92 1.01 0.94 1.14 -9.59%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 25/08/21 27/05/21 26/02/21 25/11/20 26/08/20 24/06/20 26/02/20 -
Price 2.03 2.13 1.87 1.85 1.97 2.00 2.20 -
P/RPS 2.82 5.88 1.27 1.65 2.81 4.53 1.23 73.95%
P/EPS 42.02 73.80 11.01 18.31 38.29 47.80 14.78 100.81%
EY 2.38 1.35 9.08 5.46 2.61 2.09 6.76 -50.17%
DY 0.00 0.00 2.41 0.00 0.00 0.00 2.05 -
P/NAPS 0.95 0.99 0.88 0.91 0.97 0.99 1.11 -9.86%

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