[SPRITZER] QoQ Cumulative Quarter Result on 31-Aug-2012 [#1]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
31-Oct-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
31-Aug-2012 [#1]
Profit Trend
QoQ- -70.22%
YoY- 102.18%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Cumulative Result
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Revenue 201,935 151,441 94,319 47,656 178,208 131,525 86,307 76.15%
PBT 22,788 16,230 10,488 4,084 14,251 10,852 6,304 135.35%
Tax -3,555 -2,943 -2,206 -932 -3,665 -2,282 -1,409 85.22%
NP 19,233 13,287 8,282 3,152 10,586 8,570 4,895 148.79%
-
NP to SH 19,233 13,287 8,282 3,152 10,586 8,570 4,895 148.79%
-
Tax Rate 15.60% 18.13% 21.03% 22.82% 25.72% 21.03% 22.35% -
Total Cost 182,702 138,154 86,037 44,504 167,622 122,955 81,412 71.32%
-
Net Worth 166,275 159,548 158,063 153,022 150,295 147,166 146,719 8.69%
Dividend
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Div 5,237 - - - 3,920 - - -
Div Payout % 27.23% - - - 37.04% - - -
Equity
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Net Worth 166,275 159,548 158,063 153,022 150,295 147,166 146,719 8.69%
NOSH 130,925 130,777 130,630 130,788 130,691 130,640 130,533 0.19%
Ratio Analysis
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
NP Margin 9.52% 8.77% 8.78% 6.61% 5.94% 6.52% 5.67% -
ROE 11.57% 8.33% 5.24% 2.06% 7.04% 5.82% 3.34% -
Per Share
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
RPS 154.24 115.80 72.20 36.44 136.36 100.68 66.12 75.80%
EPS 14.69 10.16 6.34 2.41 8.10 6.56 3.75 148.29%
DPS 4.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.27 1.22 1.21 1.17 1.15 1.1265 1.124 8.47%
Adjusted Per Share Value based on latest NOSH - 130,788
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
RPS 63.24 47.43 29.54 14.92 55.81 41.19 27.03 76.14%
EPS 6.02 4.16 2.59 0.99 3.32 2.68 1.53 149.02%
DPS 1.64 0.00 0.00 0.00 1.23 0.00 0.00 -
NAPS 0.5207 0.4997 0.495 0.4792 0.4707 0.4609 0.4595 8.68%
Price Multiplier on Financial Quarter End Date
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Date 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 -
Price 1.42 1.03 0.88 0.81 0.83 0.82 0.78 -
P/RPS 0.92 0.89 1.22 2.22 0.61 0.81 1.18 -15.27%
P/EPS 9.67 10.14 13.88 33.61 10.25 12.50 20.80 -39.95%
EY 10.35 9.86 7.20 2.98 9.76 8.00 4.81 66.59%
DY 2.82 0.00 0.00 0.00 3.61 0.00 0.00 -
P/NAPS 1.12 0.84 0.73 0.69 0.72 0.73 0.69 38.07%
Price Multiplier on Announcement Date
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Date 29/07/13 23/04/13 31/01/13 31/10/12 26/07/12 30/04/12 30/01/12 -
Price 1.82 1.16 1.00 0.85 0.80 0.81 0.82 -
P/RPS 1.18 1.00 1.38 2.33 0.59 0.80 1.24 -3.24%
P/EPS 12.39 11.42 15.77 35.27 9.88 12.35 21.87 -31.50%
EY 8.07 8.76 6.34 2.84 10.13 8.10 4.57 46.04%
DY 2.20 0.00 0.00 0.00 3.75 0.00 0.00 -
P/NAPS 1.43 0.95 0.83 0.73 0.70 0.72 0.73 56.49%

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