[QSR] QoQ Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock
[QSR] QSR BRANDS BHD
Announcement Date
25-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -397.49%
YoY- -119.97%
Quarter Report
Latest QR
Upcoming QR
QSR's Result
QSR's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 99,385 386,146 284,056 181,345 92,503 262,796 172,634 -30.81%
PBT 14,338 19,480 -2,096 -19,818 11,082 140,958 125,114 -76.43%
Tax -2,386 -9,578 -5,484 -2,970 -3,422 -8,734 -4,914 -38.25%
NP 11,952 9,902 -7,580 -22,788 7,660 132,224 120,200 -78.56%
-
NP to SH 11,952 9,902 -7,580 -22,788 7,660 132,224 120,200 -78.56%
-
Tax Rate 16.64% 49.17% - - 30.88% 6.20% 3.93% -
Total Cost 87,433 376,244 291,636 204,133 84,843 130,572 52,434 40.66%
-
Net Worth 391,199 362,195 135,357 120,513 120,314 208,559 180,843 67.34%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 7,199 16,046 6,767 6,573 - 6,045 - -
Div Payout % 60.24% 162.05% 0.00% 0.00% - 4.57% - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 391,199 362,195 135,357 120,513 120,314 208,559 180,843 67.34%
NOSH 239,999 229,237 225,595 219,115 200,523 151,130 135,972 46.10%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 12.03% 2.56% -2.67% -12.57% 8.28% 50.31% 69.63% -
ROE 3.06% 2.73% -5.60% -18.91% 6.37% 63.40% 66.47% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 41.41 168.45 125.91 82.76 46.13 173.89 126.96 -52.64%
EPS 4.98 4.32 -3.36 -10.40 3.82 87.49 88.40 -85.33%
DPS 3.00 7.00 3.00 3.00 0.00 4.00 0.00 -
NAPS 1.63 1.58 0.60 0.55 0.60 1.38 1.33 14.53%
Adjusted Per Share Value based on latest NOSH - 219,050
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 34.51 134.08 98.63 62.97 32.12 91.25 59.94 -30.81%
EPS 4.15 3.44 -2.63 -7.91 2.66 45.91 41.74 -78.56%
DPS 2.50 5.57 2.35 2.28 0.00 2.10 0.00 -
NAPS 1.3584 1.2576 0.47 0.4185 0.4178 0.7242 0.6279 67.35%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 3.00 3.20 3.08 3.18 3.26 2.69 1.87 -
P/RPS 7.24 1.90 2.45 3.84 7.07 1.55 1.47 189.75%
P/EPS 60.24 74.08 -91.67 -30.58 85.34 3.07 2.12 833.07%
EY 1.66 1.35 -1.09 -3.27 1.17 32.52 47.27 -89.29%
DY 1.00 2.19 0.97 0.94 0.00 1.49 0.00 -
P/NAPS 1.84 2.03 5.13 5.78 5.43 1.95 1.41 19.43%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 16/05/06 21/02/06 10/11/05 25/08/05 19/05/05 18/02/05 29/10/04 -
Price 3.20 3.20 3.22 3.08 2.91 3.12 2.04 -
P/RPS 7.73 1.90 2.56 3.72 6.31 1.79 1.61 184.87%
P/EPS 64.26 74.08 -95.83 -29.62 76.18 3.57 2.31 819.95%
EY 1.56 1.35 -1.04 -3.38 1.31 28.04 43.33 -89.11%
DY 0.94 2.19 0.93 0.97 0.00 1.28 0.00 -
P/NAPS 1.96 2.03 5.37 5.60 4.85 2.26 1.53 17.97%

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