[SPRITZER] QoQ Cumulative Quarter Result on 31-Mar-2024 [#1]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
30-May-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
31-Mar-2024 [#1]
Profit Trend
QoQ- -68.63%
YoY- 116.88%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Cumulative Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 134,990 490,675 365,669 233,111 109,424 433,300 324,600 -44.25%
PBT 18,085 65,924 48,606 25,761 9,541 45,200 31,677 -31.15%
Tax -2,561 -16,438 -12,333 -6,453 -2,383 -8,235 -5,979 -43.14%
NP 15,524 49,486 36,273 19,308 7,158 36,965 25,698 -28.51%
-
NP to SH 15,524 49,486 36,273 19,308 7,158 36,965 25,698 -28.51%
-
Tax Rate 14.16% 24.93% 25.37% 25.05% 24.98% 18.22% 18.87% -
Total Cost 119,466 441,189 329,396 213,803 102,266 396,335 298,902 -45.71%
-
Net Worth 542,897 530,686 517,650 493,679 500,142 494,475 483,818 7.97%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div - 17,516 - - - 13,080 - -
Div Payout % - 35.40% - - - 35.39% - -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 542,897 530,686 517,650 493,679 500,142 494,475 483,818 7.97%
NOSH 319,314 319,314 319,314 319,314 212,876 209,992 209,992 32.20%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 11.50% 10.09% 9.92% 8.28% 6.54% 8.53% 7.92% -
ROE 2.86% 9.32% 7.01% 3.91% 1.43% 7.48% 5.31% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 42.31 154.07 114.66 74.02 51.49 207.03 154.77 -57.84%
EPS 4.87 15.54 11.39 6.06 3.37 17.63 12.25 -45.90%
DPS 0.00 5.50 0.00 0.00 0.00 6.25 0.00 -
NAPS 1.7016 1.6663 1.6231 1.5676 2.3534 2.3626 2.3068 -18.34%
Adjusted Per Share Value based on latest NOSH - 319,314
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 42.27 153.67 114.52 73.00 34.27 135.70 101.66 -44.26%
EPS 4.86 15.50 11.36 6.05 2.24 11.58 8.05 -28.54%
DPS 0.00 5.49 0.00 0.00 0.00 4.10 0.00 -
NAPS 1.7002 1.662 1.6211 1.5461 1.5663 1.5486 1.5152 7.97%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 2.23 1.83 1.58 1.50 2.38 2.22 1.97 -
P/RPS 5.27 1.19 1.38 2.03 4.62 1.07 1.27 158.00%
P/EPS 45.83 11.78 13.89 24.47 70.66 12.57 16.08 100.89%
EY 2.18 8.49 7.20 4.09 1.42 7.96 6.22 -50.25%
DY 0.00 3.01 0.00 0.00 0.00 2.82 0.00 -
P/NAPS 1.31 1.10 0.97 0.96 1.01 0.94 0.85 33.38%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 30/05/24 28/02/24 27/11/23 29/08/23 30/05/23 27/02/23 25/11/22 -
Price 2.58 2.13 1.69 1.53 2.33 2.31 2.03 -
P/RPS 6.10 1.38 1.47 2.07 4.53 1.12 1.31 178.59%
P/EPS 53.02 13.71 14.86 24.96 69.18 13.08 16.57 116.98%
EY 1.89 7.29 6.73 4.01 1.45 7.65 6.04 -53.87%
DY 0.00 2.58 0.00 0.00 0.00 2.71 0.00 -
P/NAPS 1.52 1.28 1.04 0.98 0.99 0.98 0.88 43.91%

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