[QSR] QoQ Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[QSR] QSR BRANDS BHD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 30.42%
YoY- 15.52%
Quarter Report
Latest QR
Upcoming QR
QSR's Result
QSR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 168,802 0 478,450 462,184 452,028 454,796 440,725 -47.29%
PBT 233,192 0 28,854 24,613 19,338 19,332 21,422 391.88%
Tax -4,960 0 -7,883 -8,000 -6,600 -6,400 -4,920 0.54%
NP 228,232 0 20,971 16,613 12,738 12,932 16,502 477.10%
-
NP to SH 228,232 0 20,971 16,613 12,738 12,932 16,502 477.10%
-
Tax Rate 2.13% - 27.32% 32.50% 34.13% 33.11% 22.97% -
Total Cost -59,430 0 457,479 445,570 439,290 441,864 424,223 -
-
Net Worth 137,247 -6,957,668,323 286,146 284,072 278,276 280,193 241,125 -31.34%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - 5,651 -
Div Payout % - - - - - - 34.25% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 137,247 -6,957,668,323 286,146 284,072 278,276 280,193 241,125 -31.34%
NOSH 105,574 195,990 195,990 195,911 195,969 195,939 188,378 -32.04%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 135.21% 0.00% 4.38% 3.59% 2.82% 2.84% 3.74% -
ROE 166.29% 0.00% 7.33% 5.85% 4.58% 4.62% 6.84% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 159.89 0.00 244.12 235.91 230.66 232.11 233.96 -22.43%
EPS 216.18 0.00 10.70 8.48 6.50 6.60 8.76 749.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
NAPS 1.30 -35,500.00 1.46 1.45 1.42 1.43 1.28 1.03%
Adjusted Per Share Value based on latest NOSH - 195,852
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 58.61 0.00 166.13 160.48 156.96 157.92 153.03 -47.29%
EPS 79.25 0.00 7.28 5.77 4.42 4.49 5.73 477.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.96 -
NAPS 0.4766 -24,158.93 0.9936 0.9864 0.9663 0.9729 0.8373 -31.34%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.80 2.07 2.05 1.72 1.41 1.21 1.23 -
P/RPS 1.13 0.00 0.00 0.00 0.00 0.00 0.53 65.73%
P/EPS 0.83 0.00 -5,658.89 0.00 0.00 0.00 14.04 -84.85%
EY 120.10 0.00 -0.02 0.00 0.00 0.00 7.12 558.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.44 -
P/NAPS 1.38 0.00 0.00 1.72 1.41 1.21 0.96 27.39%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 19/08/04 27/05/04 26/02/04 20/11/03 26/08/03 20/05/03 17/02/03 -
Price 1.82 2.03 2.03 1.99 1.65 1.33 1.28 -
P/RPS 1.14 0.00 0.00 0.00 0.00 0.00 0.55 62.63%
P/EPS 0.84 0.00 -5,603.68 0.00 0.00 0.00 14.61 -85.12%
EY 118.78 0.00 -0.02 0.00 0.00 0.00 6.84 571.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.34 -
P/NAPS 1.40 0.00 0.00 1.99 1.65 1.33 1.00 25.17%

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