[SPRITZER] QoQ Cumulative Quarter Result on 30-Jun-2018 [#2]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
28-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 98.47%
YoY- 32.72%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Cumulative Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 95,099 347,684 262,186 166,189 82,547 313,849 234,404 -45.22%
PBT 9,972 33,856 29,628 18,876 9,476 35,272 26,231 -47.55%
Tax -2,255 -9,631 -8,795 -5,414 -2,693 -9,794 -8,056 -57.24%
NP 7,717 24,225 20,833 13,462 6,783 25,478 18,175 -43.53%
-
NP to SH 7,717 24,225 20,833 13,462 6,783 25,478 18,175 -43.53%
-
Tax Rate 22.61% 28.45% 29.68% 28.68% 28.42% 27.77% 30.71% -
Total Cost 87,382 323,459 241,353 152,727 75,764 288,371 216,229 -45.36%
-
Net Worth 396,883 389,198 385,818 378,406 383,277 331,461 304,281 19.39%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - 7,348 - - - 10,167 - -
Div Payout % - 30.34% - - - 39.91% - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 396,883 389,198 385,818 378,406 383,277 331,461 304,281 19.39%
NOSH 209,992 209,992 209,992 209,992 209,992 209,992 181,931 10.04%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 8.11% 6.97% 7.95% 8.10% 8.22% 8.12% 7.75% -
ROE 1.94% 6.22% 5.40% 3.56% 1.77% 7.69% 5.97% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 45.29 165.59 124.87 79.15 39.31 169.77 128.84 -50.22%
EPS 3.68 11.54 9.92 6.41 3.23 13.83 9.99 -48.64%
DPS 0.00 3.50 0.00 0.00 0.00 5.50 0.00 -
NAPS 1.8902 1.8536 1.8375 1.8022 1.8254 1.793 1.6725 8.50%
Adjusted Per Share Value based on latest NOSH - 209,992
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 29.78 108.88 82.11 52.05 25.85 98.29 73.41 -45.23%
EPS 2.42 7.59 6.52 4.22 2.12 7.98 5.69 -43.47%
DPS 0.00 2.30 0.00 0.00 0.00 3.18 0.00 -
NAPS 1.2429 1.2189 1.2083 1.1851 1.2003 1.038 0.9529 19.39%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 2.19 2.10 2.28 2.31 2.42 2.35 2.15 -
P/RPS 4.84 1.27 1.83 2.92 6.16 1.38 1.67 103.40%
P/EPS 59.59 18.20 22.98 36.03 74.91 17.05 21.52 97.31%
EY 1.68 5.49 4.35 2.78 1.33 5.86 4.65 -49.30%
DY 0.00 1.67 0.00 0.00 0.00 2.34 0.00 -
P/NAPS 1.16 1.13 1.24 1.28 1.33 1.31 1.29 -6.84%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 30/05/19 26/02/19 21/11/18 28/08/18 30/05/18 26/02/18 28/11/17 -
Price 2.30 2.18 2.16 2.33 2.35 2.34 2.32 -
P/RPS 5.08 1.32 1.73 2.94 5.98 1.38 1.80 99.83%
P/EPS 62.58 18.90 21.77 36.34 72.74 16.98 23.22 93.78%
EY 1.60 5.29 4.59 2.75 1.37 5.89 4.31 -48.37%
DY 0.00 1.61 0.00 0.00 0.00 2.35 0.00 -
P/NAPS 1.22 1.18 1.18 1.29 1.29 1.31 1.39 -8.33%

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