[SPRITZER] QoQ Cumulative Quarter Result on 31-Aug-2013 [#1]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
11-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2014
Quarter
31-Aug-2013 [#1]
Profit Trend
QoQ- -72.81%
YoY- 65.89%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Cumulative Result
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Revenue 238,750 170,494 110,842 55,661 201,935 151,441 94,319 85.84%
PBT 28,311 18,829 11,143 6,555 22,788 16,230 10,488 93.98%
Tax -6,745 -4,097 -2,547 -1,326 -3,555 -2,943 -2,206 110.80%
NP 21,566 14,732 8,596 5,229 19,233 13,287 8,282 89.38%
-
NP to SH 21,566 14,732 8,596 5,229 19,233 13,287 8,282 89.38%
-
Tax Rate 23.82% 21.76% 22.86% 20.23% 15.60% 18.13% 21.03% -
Total Cost 217,184 155,762 102,246 50,432 182,702 138,154 86,037 85.49%
-
Net Worth 184,616 176,850 170,701 172,306 166,275 159,548 158,063 10.91%
Dividend
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Div 5,302 - - - 5,237 - - -
Div Payout % 24.59% - - - 27.23% - - -
Equity
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Net Worth 184,616 176,850 170,701 172,306 166,275 159,548 158,063 10.91%
NOSH 132,550 132,482 132,449 132,045 130,925 130,777 130,630 0.97%
Ratio Analysis
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
NP Margin 9.03% 8.64% 7.76% 9.39% 9.52% 8.77% 8.78% -
ROE 11.68% 8.33% 5.04% 3.03% 11.57% 8.33% 5.24% -
Per Share
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
RPS 180.12 128.69 83.69 42.15 154.24 115.80 72.20 84.04%
EPS 16.27 11.12 6.49 3.96 14.69 10.16 6.34 87.54%
DPS 4.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 1.3928 1.3349 1.2888 1.3049 1.27 1.22 1.21 9.84%
Adjusted Per Share Value based on latest NOSH - 132,045
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
RPS 74.89 53.48 34.77 17.46 63.34 47.50 29.58 85.86%
EPS 6.76 4.62 2.70 1.64 6.03 4.17 2.60 89.19%
DPS 1.66 0.00 0.00 0.00 1.64 0.00 0.00 -
NAPS 0.5791 0.5547 0.5354 0.5405 0.5216 0.5005 0.4958 10.91%
Price Multiplier on Financial Quarter End Date
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Date 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 -
Price 1.80 1.73 1.82 1.54 1.42 1.03 0.88 -
P/RPS 1.00 1.34 2.17 3.65 0.92 0.89 1.22 -12.42%
P/EPS 11.06 15.56 28.04 38.89 9.67 10.14 13.88 -14.06%
EY 9.04 6.43 3.57 2.57 10.35 9.86 7.20 16.39%
DY 2.22 0.00 0.00 0.00 2.82 0.00 0.00 -
P/NAPS 1.29 1.30 1.41 1.18 1.12 0.84 0.73 46.21%
Price Multiplier on Announcement Date
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Date 24/07/14 29/04/14 24/01/14 11/10/13 29/07/13 23/04/13 31/01/13 -
Price 2.30 1.92 1.70 1.68 1.82 1.16 1.00 -
P/RPS 1.28 1.49 2.03 3.99 1.18 1.00 1.38 -4.89%
P/EPS 14.14 17.27 26.19 42.42 12.39 11.42 15.77 -7.02%
EY 7.07 5.79 3.82 2.36 8.07 8.76 6.34 7.54%
DY 1.74 0.00 0.00 0.00 2.20 0.00 0.00 -
P/NAPS 1.65 1.44 1.32 1.29 1.43 0.95 0.83 58.16%

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