[SPRITZER] YoY Annualized Quarter Result on 31-Aug-2012 [#1]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
31-Oct-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
31-Aug-2012 [#1]
Profit Trend
QoQ- 19.1%
YoY- 102.18%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Revenue 0 249,512 222,644 190,624 164,940 139,244 124,968 -
PBT 0 35,028 26,220 16,336 8,252 13,112 14,236 -
Tax 0 -8,360 -5,304 -3,728 -2,016 -2,068 -1,980 -
NP 0 26,668 20,916 12,608 6,236 11,044 12,256 -
-
NP to SH 0 26,668 20,916 12,608 6,236 11,044 12,256 -
-
Tax Rate - 23.87% 20.23% 22.82% 24.43% 15.77% 13.91% -
Total Cost 0 222,844 201,728 178,016 158,704 128,200 112,712 -
-
Net Worth 0 195,474 172,306 153,022 144,017 140,012 130,109 -
Dividend
31/03/16 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Net Worth 0 195,474 172,306 153,022 144,017 140,012 130,109 -
NOSH 145,393 135,784 132,045 130,788 131,008 130,853 130,382 1.66%
Ratio Analysis
31/03/16 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
NP Margin 0.00% 10.69% 9.39% 6.61% 3.78% 7.93% 9.81% -
ROE 0.00% 13.64% 12.14% 8.24% 4.33% 7.89% 9.42% -
Per Share
31/03/16 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
RPS 0.00 183.76 168.61 145.75 125.90 106.41 95.85 -
EPS 0.00 19.64 15.84 9.64 4.76 8.44 9.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 1.4396 1.3049 1.17 1.0993 1.07 0.9979 -
Adjusted Per Share Value based on latest NOSH - 130,788
31/03/16 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
RPS 0.00 78.14 69.73 59.70 51.65 43.61 39.14 -
EPS 0.00 8.35 6.55 3.95 1.95 3.46 3.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.6122 0.5396 0.4792 0.451 0.4385 0.4075 -
Price Multiplier on Financial Quarter End Date
31/03/16 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Date 31/03/16 29/08/14 30/08/13 30/08/12 29/08/11 30/08/10 28/08/09 -
Price 2.39 2.24 1.54 0.81 0.91 0.81 0.56 -
P/RPS 0.00 1.22 0.91 0.56 0.72 0.76 0.58 -
P/EPS 0.00 11.41 9.72 8.40 19.12 9.60 5.96 -
EY 0.00 8.77 10.29 11.90 5.23 10.42 16.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.56 1.18 0.69 0.83 0.76 0.56 -
Price Multiplier on Announcement Date
31/03/16 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Date - 14/10/14 11/10/13 31/10/12 24/10/11 19/10/10 28/09/09 -
Price 0.00 2.04 1.68 0.85 0.66 0.80 0.56 -
P/RPS 0.00 1.11 1.00 0.58 0.52 0.75 0.58 -
P/EPS 0.00 10.39 10.61 8.82 13.87 9.48 5.96 -
EY 0.00 9.63 9.43 11.34 7.21 10.55 16.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.42 1.29 0.73 0.60 0.75 0.56 -

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