[SPRITZER] QoQ Cumulative Quarter Result on 30-Jun-2021 [#2]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
25-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 67.39%
YoY- -6.1%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Cumulative Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 98,817 331,026 230,413 151,084 76,052 308,450 235,822 -44.03%
PBT 9,323 30,345 19,583 13,388 7,907 34,644 29,395 -53.52%
Tax -2,674 -6,106 -3,451 -3,244 -1,847 1,016 -8,175 -52.55%
NP 6,649 24,239 16,132 10,144 6,060 35,660 21,220 -53.90%
-
NP to SH 6,649 24,239 16,132 10,144 6,060 35,660 21,220 -53.90%
-
Tax Rate 28.68% 20.12% 17.62% 24.23% 23.36% -2.93% 27.81% -
Total Cost 92,168 306,787 214,281 140,940 69,992 272,790 214,602 -43.10%
-
Net Worth 470,120 462,750 453,847 447,045 450,740 444,000 429,092 6.28%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - 9,448 - - - 9,448 - -
Div Payout % - 38.98% - - - 26.50% - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 470,120 462,750 453,847 447,045 450,740 444,000 429,092 6.28%
NOSH 209,992 209,992 209,992 209,992 209,992 209,992 209,992 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 6.73% 7.32% 7.00% 6.71% 7.97% 11.56% 9.00% -
ROE 1.41% 5.24% 3.55% 2.27% 1.34% 8.03% 4.95% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 47.06 157.65 109.74 71.96 36.22 146.90 112.31 -44.03%
EPS 3.17 11.54 7.68 4.83 2.89 16.98 10.11 -53.87%
DPS 0.00 4.50 0.00 0.00 0.00 4.50 0.00 -
NAPS 2.239 2.2039 2.1615 2.1291 2.1467 2.1146 2.0436 6.28%
Adjusted Per Share Value based on latest NOSH - 209,992
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 31.00 103.83 72.27 47.39 23.86 96.75 73.97 -44.02%
EPS 2.09 7.60 5.06 3.18 1.90 11.19 6.66 -53.85%
DPS 0.00 2.96 0.00 0.00 0.00 2.96 0.00 -
NAPS 1.4746 1.4515 1.4236 1.4022 1.4138 1.3927 1.3459 6.28%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 2.09 2.10 2.03 2.09 2.00 1.97 1.89 -
P/RPS 4.44 1.33 1.85 2.90 5.52 1.34 1.68 91.26%
P/EPS 66.00 18.19 26.42 43.26 69.30 11.60 18.70 131.98%
EY 1.52 5.50 3.78 2.31 1.44 8.62 5.35 -56.81%
DY 0.00 2.14 0.00 0.00 0.00 2.28 0.00 -
P/NAPS 0.93 0.95 0.94 0.98 0.93 0.93 0.92 0.72%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 30/05/22 25/02/22 26/11/21 25/08/21 27/05/21 26/02/21 25/11/20 -
Price 1.91 2.03 2.05 2.03 2.13 1.87 1.85 -
P/RPS 4.06 1.29 1.87 2.82 5.88 1.27 1.65 82.36%
P/EPS 60.32 17.58 26.68 42.02 73.80 11.01 18.31 121.56%
EY 1.66 5.69 3.75 2.38 1.35 9.08 5.46 -54.81%
DY 0.00 2.22 0.00 0.00 0.00 2.41 0.00 -
P/NAPS 0.85 0.92 0.95 0.95 0.99 0.88 0.91 -4.44%

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