[SPRITZER] QoQ Cumulative Quarter Result on 28-Feb-2013 [#3]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
23-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
28-Feb-2013 [#3]
Profit Trend
QoQ- 60.43%
YoY- 55.04%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Cumulative Result
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Revenue 110,842 55,661 201,935 151,441 94,319 47,656 178,208 -27.11%
PBT 11,143 6,555 22,788 16,230 10,488 4,084 14,251 -15.11%
Tax -2,547 -1,326 -3,555 -2,943 -2,206 -932 -3,665 -21.52%
NP 8,596 5,229 19,233 13,287 8,282 3,152 10,586 -12.95%
-
NP to SH 8,596 5,229 19,233 13,287 8,282 3,152 10,586 -12.95%
-
Tax Rate 22.86% 20.23% 15.60% 18.13% 21.03% 22.82% 25.72% -
Total Cost 102,246 50,432 182,702 138,154 86,037 44,504 167,622 -28.05%
-
Net Worth 170,701 172,306 166,275 159,548 158,063 153,022 150,295 8.84%
Dividend
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Div - - 5,237 - - - 3,920 -
Div Payout % - - 27.23% - - - 37.04% -
Equity
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Net Worth 170,701 172,306 166,275 159,548 158,063 153,022 150,295 8.84%
NOSH 132,449 132,045 130,925 130,777 130,630 130,788 130,691 0.89%
Ratio Analysis
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
NP Margin 7.76% 9.39% 9.52% 8.77% 8.78% 6.61% 5.94% -
ROE 5.04% 3.03% 11.57% 8.33% 5.24% 2.06% 7.04% -
Per Share
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
RPS 83.69 42.15 154.24 115.80 72.20 36.44 136.36 -27.75%
EPS 6.49 3.96 14.69 10.16 6.34 2.41 8.10 -13.72%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 3.00 -
NAPS 1.2888 1.3049 1.27 1.22 1.21 1.17 1.15 7.88%
Adjusted Per Share Value based on latest NOSH - 131,020
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
RPS 34.77 17.46 63.34 47.50 29.58 14.95 55.90 -27.11%
EPS 2.70 1.64 6.03 4.17 2.60 0.99 3.32 -12.86%
DPS 0.00 0.00 1.64 0.00 0.00 0.00 1.23 -
NAPS 0.5354 0.5405 0.5216 0.5005 0.4958 0.48 0.4714 8.84%
Price Multiplier on Financial Quarter End Date
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Date 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 -
Price 1.82 1.54 1.42 1.03 0.88 0.81 0.83 -
P/RPS 2.17 3.65 0.92 0.89 1.22 2.22 0.61 132.85%
P/EPS 28.04 38.89 9.67 10.14 13.88 33.61 10.25 95.48%
EY 3.57 2.57 10.35 9.86 7.20 2.98 9.76 -48.82%
DY 0.00 0.00 2.82 0.00 0.00 0.00 3.61 -
P/NAPS 1.41 1.18 1.12 0.84 0.73 0.69 0.72 56.46%
Price Multiplier on Announcement Date
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Date 24/01/14 11/10/13 29/07/13 23/04/13 31/01/13 31/10/12 26/07/12 -
Price 1.70 1.68 1.82 1.16 1.00 0.85 0.80 -
P/RPS 2.03 3.99 1.18 1.00 1.38 2.33 0.59 127.73%
P/EPS 26.19 42.42 12.39 11.42 15.77 35.27 9.88 91.42%
EY 3.82 2.36 8.07 8.76 6.34 2.84 10.13 -47.77%
DY 0.00 0.00 2.20 0.00 0.00 0.00 3.75 -
P/NAPS 1.32 1.29 1.43 0.95 0.83 0.73 0.70 52.57%

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