[QSR] QoQ Cumulative Quarter Result on 30-Jun-2004 [#2]

Stock
[QSR] QSR BRANDS BHD
Announcement Date
19-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ--%
YoY- 1691.74%
Quarter Report
Latest QR
Upcoming QR
QSR's Result
QSR's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 92,503 262,796 172,634 84,401 0 478,450 346,638 -58.51%
PBT 11,082 140,958 125,114 116,596 0 28,854 18,460 -28.81%
Tax -3,422 -8,734 -4,914 -2,480 0 -7,883 -6,000 -31.20%
NP 7,660 132,224 120,200 114,116 0 20,971 12,460 -27.67%
-
NP to SH 7,660 132,224 120,200 114,116 0 20,971 12,460 -27.67%
-
Tax Rate 30.88% 6.20% 3.93% 2.13% - 27.32% 32.50% -
Total Cost 84,843 130,572 52,434 -29,715 0 457,479 334,178 -59.87%
-
Net Worth 120,314 208,559 180,843 137,247 -6,957,668,323 286,146 284,072 -43.57%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - 6,045 - - - - - -
Div Payout % - 4.57% - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 120,314 208,559 180,843 137,247 -6,957,668,323 286,146 284,072 -43.57%
NOSH 200,523 151,130 135,972 105,574 195,990 195,990 195,911 1.56%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 8.28% 50.31% 69.63% 135.21% 0.00% 4.38% 3.59% -
ROE 6.37% 63.40% 66.47% 83.15% 0.00% 7.33% 4.39% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 46.13 173.89 126.96 79.94 0.00 244.12 176.94 -59.15%
EPS 3.82 87.49 88.40 108.09 0.00 10.70 6.36 -28.79%
DPS 0.00 4.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 1.38 1.33 1.30 -35,500.00 1.46 1.45 -44.44%
Adjusted Per Share Value based on latest NOSH - 105,574
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 32.12 91.25 59.94 29.31 0.00 166.13 120.36 -58.51%
EPS 2.66 45.91 41.74 39.62 0.00 7.28 4.33 -27.71%
DPS 0.00 2.10 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4178 0.7242 0.6279 0.4766 -24,158.93 0.9936 0.9864 -43.57%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 3.26 2.69 1.87 1.80 2.07 2.05 1.72 -
P/RPS 7.07 1.55 1.47 2.25 0.00 0.00 0.00 -
P/EPS 85.34 3.07 2.12 1.67 0.00 -5,658.89 0.00 -
EY 1.17 32.52 47.27 60.05 0.00 -0.02 0.00 -
DY 0.00 1.49 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.43 1.95 1.41 1.38 0.00 0.00 1.72 115.05%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 19/05/05 18/02/05 29/10/04 19/08/04 27/05/04 26/02/04 20/11/03 -
Price 2.91 3.12 2.04 1.82 2.03 2.03 1.99 -
P/RPS 6.31 1.79 1.61 2.28 0.00 0.00 0.00 -
P/EPS 76.18 3.57 2.31 1.68 0.00 -5,603.68 0.00 -
EY 1.31 28.04 43.33 59.39 0.00 -0.02 0.00 -
DY 0.00 1.28 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.85 2.26 1.53 1.40 0.00 0.00 1.99 81.00%

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