[QSR] QoQ Annualized 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?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 370,012 262,796 230,178 168,802 0 478,450 462,184 -13.76%
PBT 44,328 140,958 166,818 233,192 0 28,854 24,613 47.97%
Tax -13,688 -8,734 -6,552 -4,960 0 -7,883 -8,000 43.00%
NP 30,640 132,224 160,266 228,232 0 20,971 16,613 50.33%
-
NP to SH 30,640 132,224 160,266 228,232 0 20,971 16,613 50.33%
-
Tax Rate 30.88% 6.20% 3.93% 2.13% - 27.32% 32.50% -
Total Cost 339,372 130,572 69,912 -59,430 0 457,479 445,570 -16.58%
-
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 25.47% 63.40% 88.62% 166.29% 0.00% 7.33% 5.85% -
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 184.52 173.89 169.28 159.89 0.00 244.12 235.91 -15.09%
EPS 15.28 87.49 117.87 216.18 0.00 10.70 8.48 48.02%
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 128.48 91.25 79.92 58.61 0.00 166.13 160.48 -13.76%
EPS 10.64 45.91 55.65 79.25 0.00 7.28 5.77 50.31%
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 1.77 1.55 1.10 1.13 0.00 0.00 0.00 -
P/EPS 21.34 3.07 1.59 0.83 0.00 -5,658.89 0.00 -
EY 4.69 32.52 63.03 120.10 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 1.58 1.79 1.21 1.14 0.00 0.00 0.00 -
P/EPS 19.04 3.57 1.73 0.84 0.00 -5,603.68 0.00 -
EY 5.25 28.04 57.78 118.78 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