[SPRITZER] QoQ Cumulative Quarter Result on 31-May-2013 [#4]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
29-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
31-May-2013 [#4]
Profit Trend
QoQ- 44.75%
YoY- 81.68%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Cumulative Result
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Revenue 170,494 110,842 55,661 201,935 151,441 94,319 47,656 134.46%
PBT 18,829 11,143 6,555 22,788 16,230 10,488 4,084 177.78%
Tax -4,097 -2,547 -1,326 -3,555 -2,943 -2,206 -932 169.07%
NP 14,732 8,596 5,229 19,233 13,287 8,282 3,152 180.33%
-
NP to SH 14,732 8,596 5,229 19,233 13,287 8,282 3,152 180.33%
-
Tax Rate 21.76% 22.86% 20.23% 15.60% 18.13% 21.03% 22.82% -
Total Cost 155,762 102,246 50,432 182,702 138,154 86,037 44,504 131.04%
-
Net Worth 176,850 170,701 172,306 166,275 159,548 158,063 153,022 10.15%
Dividend
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Div - - - 5,237 - - - -
Div Payout % - - - 27.23% - - - -
Equity
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Net Worth 176,850 170,701 172,306 166,275 159,548 158,063 153,022 10.15%
NOSH 132,482 132,449 132,045 130,925 130,777 130,630 130,788 0.86%
Ratio Analysis
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
NP Margin 8.64% 7.76% 9.39% 9.52% 8.77% 8.78% 6.61% -
ROE 8.33% 5.04% 3.03% 11.57% 8.33% 5.24% 2.06% -
Per Share
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 128.69 83.69 42.15 154.24 115.80 72.20 36.44 132.44%
EPS 11.12 6.49 3.96 14.69 10.16 6.34 2.41 177.93%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 1.3349 1.2888 1.3049 1.27 1.22 1.21 1.17 9.21%
Adjusted Per Share Value based on latest NOSH - 131,258
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 53.39 34.71 17.43 63.24 47.43 29.54 14.92 134.49%
EPS 4.61 2.69 1.64 6.02 4.16 2.59 0.99 179.64%
DPS 0.00 0.00 0.00 1.64 0.00 0.00 0.00 -
NAPS 0.5538 0.5346 0.5396 0.5207 0.4997 0.495 0.4792 10.15%
Price Multiplier on Financial Quarter End Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 -
Price 1.73 1.82 1.54 1.42 1.03 0.88 0.81 -
P/RPS 1.34 2.17 3.65 0.92 0.89 1.22 2.22 -28.64%
P/EPS 15.56 28.04 38.89 9.67 10.14 13.88 33.61 -40.23%
EY 6.43 3.57 2.57 10.35 9.86 7.20 2.98 67.21%
DY 0.00 0.00 0.00 2.82 0.00 0.00 0.00 -
P/NAPS 1.30 1.41 1.18 1.12 0.84 0.73 0.69 52.72%
Price Multiplier on Announcement Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 29/04/14 24/01/14 11/10/13 29/07/13 23/04/13 31/01/13 31/10/12 -
Price 1.92 1.70 1.68 1.82 1.16 1.00 0.85 -
P/RPS 1.49 2.03 3.99 1.18 1.00 1.38 2.33 -25.83%
P/EPS 17.27 26.19 42.42 12.39 11.42 15.77 35.27 -37.95%
EY 5.79 3.82 2.36 8.07 8.76 6.34 2.84 60.99%
DY 0.00 0.00 0.00 2.20 0.00 0.00 0.00 -
P/NAPS 1.44 1.32 1.29 1.43 0.95 0.83 0.73 57.48%

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