[QSR] QoQ TTM Result on 30-Sep-2004 [#3]

Stock
[QSR] QSR BRANDS BHD
Announcement Date
29-Oct-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -0.01%
YoY- 608.14%
Quarter Report
Latest QR
Upcoming QR
QSR's Result
QSR's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 359,740 355,299 262,796 304,446 336,837 364,751 478,450 -17.32%
PBT 9,230 152,040 140,958 135,508 135,781 24,021 28,854 -53.25%
Tax -13,910 -12,156 -8,734 -6,797 -7,063 -6,283 -7,883 46.07%
NP -4,680 139,884 132,224 128,711 128,718 17,738 20,971 -
-
NP to SH -4,680 139,884 132,224 128,711 128,718 17,738 20,971 -
-
Tax Rate 150.70% 8.00% 6.20% 5.02% 5.20% 26.16% 27.32% -
Total Cost 364,420 215,415 130,572 175,735 208,119 347,013 457,479 -14.08%
-
Net Worth 120,477 120,314 208,456 181,022 137,247 -6,961,762,396 286,314 -43.87%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 12,613 6,042 6,042 - - - - -
Div Payout % 0.00% 4.32% 4.57% - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 120,477 120,314 208,456 181,022 137,247 -6,961,762,396 286,314 -43.87%
NOSH 219,050 200,523 151,055 136,107 105,574 196,105 196,105 7.66%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -1.30% 39.37% 50.31% 42.28% 38.21% 4.86% 4.38% -
ROE -3.88% 116.27% 63.43% 71.10% 93.79% 0.00% 7.32% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 164.23 177.19 173.97 223.68 319.05 186.00 243.98 -23.21%
EPS -2.14 69.76 87.53 94.57 121.92 9.05 10.69 -
DPS 5.76 3.01 4.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.60 1.38 1.33 1.30 -35,500.00 1.46 -47.87%
Adjusted Per Share Value based on latest NOSH - 136,107
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 124.91 123.37 91.25 105.71 116.96 126.65 166.13 -17.32%
EPS -1.63 48.57 45.91 44.69 44.69 6.16 7.28 -
DPS 4.38 2.10 2.10 0.00 0.00 0.00 0.00 -
NAPS 0.4183 0.4178 0.7238 0.6286 0.4766 -24,173.146 0.9942 -43.88%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 3.18 3.26 2.69 1.87 1.80 2.07 2.05 -
P/RPS 1.94 1.84 1.55 0.84 0.56 1.11 0.84 74.81%
P/EPS -148.84 4.67 3.07 1.98 1.48 22.89 19.17 -
EY -0.67 21.40 32.54 50.57 67.73 4.37 5.22 -
DY 1.81 0.92 1.49 0.00 0.00 0.00 0.00 -
P/NAPS 5.78 5.43 1.95 1.41 1.38 0.00 1.40 157.57%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 25/08/05 19/05/05 18/02/05 29/10/04 19/08/04 27/05/04 26/02/04 -
Price 3.08 2.91 3.12 2.04 1.82 2.03 2.03 -
P/RPS 1.88 1.64 1.79 0.91 0.57 1.09 0.83 72.55%
P/EPS -144.16 4.17 3.56 2.16 1.49 22.44 18.98 -
EY -0.69 23.97 28.06 46.36 66.99 4.46 5.27 -
DY 1.87 1.04 1.28 0.00 0.00 0.00 0.00 -
P/NAPS 5.60 4.85 2.26 1.53 1.40 0.00 1.39 153.40%

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