[SPRITZER] YoY Quarter Result on 28-Feb-2014 [#3]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
29-Apr-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2014
Quarter
28-Feb-2014 [#3]
Profit Trend
QoQ- 82.24%
YoY- 22.6%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Quarter Result
30/09/16 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
Revenue 0 70,303 61,712 59,652 57,122 45,217 34,087 -
PBT 0 7,348 7,648 7,686 5,742 4,548 3,102 -
Tax 0 -1,158 -2,254 -1,550 -737 -873 -946 -
NP 0 6,190 5,394 6,136 5,005 3,675 2,156 -
-
NP to SH 0 6,190 5,394 6,136 5,005 3,675 2,156 -
-
Tax Rate - 15.76% 29.47% 20.17% 12.84% 19.20% 30.50% -
Total Cost 0 64,113 56,318 53,516 52,117 41,542 31,931 -
-
Net Worth 0 235,028 202,678 177,293 159,845 147,326 141,825 -
Dividend
30/09/16 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
Net Worth 0 235,028 202,678 177,293 159,845 147,326 141,825 -
NOSH 161,598 147,030 139,020 132,813 131,020 130,782 130,666 3.87%
Ratio Analysis
30/09/16 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
NP Margin 0.00% 8.80% 8.74% 10.29% 8.76% 8.13% 6.32% -
ROE 0.00% 2.63% 2.66% 3.46% 3.13% 2.49% 1.52% -
Per Share
30/09/16 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
RPS 0.00 47.82 44.39 44.91 43.60 34.57 26.09 -
EPS 0.00 4.21 3.88 4.62 3.82 2.81 1.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 1.5985 1.4579 1.3349 1.22 1.1265 1.0854 -
Adjusted Per Share Value based on latest NOSH - 132,813
30/09/16 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
RPS 0.00 22.02 19.33 18.68 17.89 14.16 10.68 -
EPS 0.00 1.94 1.69 1.92 1.57 1.15 0.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.736 0.6347 0.5552 0.5006 0.4614 0.4442 -
Price Multiplier on Financial Quarter End Date
30/09/16 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
Date 30/09/16 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 -
Price 2.44 2.41 2.13 1.73 1.03 0.82 0.90 -
P/RPS 0.00 5.04 4.80 3.85 2.36 2.37 3.45 -
P/EPS 0.00 57.24 54.90 37.45 26.96 29.18 54.55 -
EY 0.00 1.75 1.82 2.67 3.71 3.43 1.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.51 1.46 1.30 0.84 0.73 0.83 -
Price Multiplier on Announcement Date
30/09/16 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
Date - 28/04/16 28/04/15 29/04/14 23/04/13 30/04/12 25/04/11 -
Price 0.00 2.58 2.05 1.92 1.16 0.81 0.80 -
P/RPS 0.00 5.40 4.62 4.27 2.66 2.34 3.07 -
P/EPS 0.00 61.28 52.84 41.56 30.37 28.83 48.48 -
EY 0.00 1.63 1.89 2.41 3.29 3.47 2.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.61 1.41 1.44 0.95 0.72 0.74 -

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