[SPRITZER] QoQ Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Cumulative Result
31/03/17 31/12/16 30/11/16 30/09/16 31/08/16 30/06/16 31/05/16 CAGR
Revenue 72,624 185,943 159,667 0 78,593 0 288,226 -80.89%
PBT 7,092 18,270 16,912 0 9,195 0 37,078 -86.27%
Tax -2,078 -5,763 -4,979 0 -2,521 0 -8,621 -81.88%
NP 5,014 12,507 11,933 0 6,674 0 28,457 -87.56%
-
NP to SH 5,014 12,507 11,933 0 6,674 0 28,457 -87.56%
-
Tax Rate 29.30% 31.54% 29.44% - 27.42% - 23.25% -
Total Cost 67,610 173,436 147,734 0 71,919 0 259,769 -80.13%
-
Net Worth 297,605 266,649 267,966 0 268,672 0 238,807 30.24%
Dividend
31/03/17 31/12/16 30/11/16 30/09/16 31/08/16 30/06/16 31/05/16 CAGR
Div - 5,813 - - - - 8,038 -
Div Payout % - 46.48% - - - - 28.25% -
Equity
31/03/17 31/12/16 30/11/16 30/09/16 31/08/16 30/06/16 31/05/16 CAGR
Net Worth 297,605 266,649 267,966 0 268,672 0 238,807 30.24%
NOSH 182,605 166,095 166,895 161,598 161,598 146,158 146,158 30.64%
Ratio Analysis
31/03/17 31/12/16 30/11/16 30/09/16 31/08/16 30/06/16 31/05/16 CAGR
NP Margin 6.90% 6.73% 7.47% 0.00% 8.49% 0.00% 9.87% -
ROE 1.68% 4.69% 4.45% 0.00% 2.48% 0.00% 11.92% -
Per Share
31/03/17 31/12/16 30/11/16 30/09/16 31/08/16 30/06/16 31/05/16 CAGR
RPS 39.91 111.95 95.67 0.00 48.63 0.00 197.20 -85.31%
EPS 2.76 7.53 7.15 0.00 4.13 0.00 19.47 -90.42%
DPS 0.00 3.50 0.00 0.00 0.00 0.00 5.50 -
NAPS 1.6354 1.6054 1.6056 0.00 1.6626 0.00 1.6339 0.11%
Adjusted Per Share Value based on latest NOSH - 161,598
31/03/17 31/12/16 30/11/16 30/09/16 31/08/16 30/06/16 31/05/16 CAGR
RPS 22.78 58.32 50.08 0.00 24.65 0.00 90.41 -80.89%
EPS 1.57 3.92 3.74 0.00 2.09 0.00 8.93 -87.59%
DPS 0.00 1.82 0.00 0.00 0.00 0.00 2.52 -
NAPS 0.9335 0.8364 0.8405 0.00 0.8427 0.00 0.7491 30.24%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/11/16 30/09/16 31/08/16 30/06/16 31/05/16 CAGR
Date 31/03/17 30/12/16 30/11/16 30/09/16 30/08/16 30/06/16 31/05/16 -
Price 2.30 2.44 2.26 2.44 2.52 2.37 2.57 -
P/RPS 5.76 0.00 2.36 0.00 5.18 0.00 1.30 497.31%
P/EPS 83.48 0.00 31.61 0.00 61.02 0.00 13.20 815.66%
EY 1.20 0.00 3.16 0.00 1.64 0.00 7.58 -89.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.14 -
P/NAPS 1.41 1.52 1.41 0.00 1.52 0.00 1.57 -12.10%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/11/16 30/09/16 31/08/16 30/06/16 31/05/16 CAGR
Date 29/05/17 27/02/17 25/01/17 - 26/10/16 - 28/07/16 -
Price 2.50 2.34 2.35 0.00 2.46 0.00 2.40 -
P/RPS 6.26 0.00 2.46 0.00 5.06 0.00 1.22 612.40%
P/EPS 90.73 0.00 32.87 0.00 59.56 0.00 12.33 998.28%
EY 1.10 0.00 3.04 0.00 1.68 0.00 8.11 -90.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.29 -
P/NAPS 1.53 1.46 1.46 0.00 1.48 0.00 1.47 4.92%

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