[QSR] QoQ Quarter Result on 31-Dec-2003 [#4]

Stock
[QSR] QSR BRANDS BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 39.73%
YoY- 48.9%
Quarter Report
Latest QR
Upcoming QR
QSR's Result
QSR's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 88,233 84,401 0 131,812 120,624 112,315 113,699 -15.51%
PBT 8,518 116,596 0 10,394 8,791 4,836 4,833 45.75%
Tax -2,434 -2,480 0 -1,883 -2,700 -1,700 -1,600 32.17%
NP 6,084 114,116 0 8,511 6,091 3,136 3,233 52.24%
-
NP to SH 6,084 114,116 0 8,511 6,091 3,136 3,233 52.24%
-
Tax Rate 28.57% 2.13% - 18.12% 30.71% 35.15% 33.11% -
Total Cost 82,149 -29,715 0 123,301 114,533 109,179 110,466 -17.87%
-
Net Worth 181,022 137,247 -6,961,762,396 286,314 283,985 278,319 280,193 -25.20%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 181,022 137,247 -6,961,762,396 286,314 283,985 278,319 280,193 -25.20%
NOSH 136,107 105,574 196,105 196,105 195,852 195,999 195,939 -21.51%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 6.90% 135.21% 0.00% 6.46% 5.05% 2.79% 2.84% -
ROE 3.36% 83.15% 0.00% 2.97% 2.14% 1.13% 1.15% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 64.83 79.94 0.00 67.21 61.59 57.30 58.03 7.64%
EPS 4.47 108.09 0.00 4.34 3.11 1.60 1.65 93.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.33 1.30 -35,500.00 1.46 1.45 1.42 1.43 -4.70%
Adjusted Per Share Value based on latest NOSH - 196,105
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 30.64 29.31 0.00 45.77 41.88 39.00 39.48 -15.50%
EPS 2.11 39.62 0.00 2.96 2.11 1.09 1.12 52.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6286 0.4766 -24,173.146 0.9942 0.9861 0.9664 0.9729 -25.20%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.87 1.80 2.07 2.05 1.72 1.41 1.21 -
P/RPS 2.88 2.25 0.00 0.00 0.00 0.00 0.00 -
P/EPS 41.83 1.67 0.00 0.00 0.00 0.00 0.00 -
EY 2.39 60.05 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.38 0.00 0.00 1.72 1.41 1.21 10.70%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 29/10/04 19/08/04 27/05/04 26/02/04 20/11/03 26/08/03 20/05/03 -
Price 2.04 1.82 2.03 2.03 1.99 1.65 1.33 -
P/RPS 3.15 2.28 0.00 0.00 0.00 0.00 0.00 -
P/EPS 45.64 1.68 0.00 0.00 0.00 0.00 0.00 -
EY 2.19 59.39 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 1.40 0.00 0.00 1.99 1.65 1.33 9.76%

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