[QSR] QoQ Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[QSR] QSR BRANDS BHD
Announcement Date
18-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -17.5%
YoY- 530.51%
Quarter Report
Latest QR
Upcoming QR
QSR's Result
QSR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 378,741 362,690 370,012 262,796 230,178 168,802 0 -
PBT -2,794 -39,636 44,328 140,958 166,818 233,192 0 -
Tax -7,312 -5,940 -13,688 -8,734 -6,552 -4,960 0 -
NP -10,106 -45,576 30,640 132,224 160,266 228,232 0 -
-
NP to SH -10,106 -45,576 30,640 132,224 160,266 228,232 0 -
-
Tax Rate - - 30.88% 6.20% 3.93% 2.13% - -
Total Cost 388,847 408,266 339,372 130,572 69,912 -59,430 0 -
-
Net Worth 135,357 120,513 120,314 208,559 180,843 137,247 -6,957,668,323 -
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 9,023 13,146 - 6,045 - - - -
Div Payout % 0.00% 0.00% - 4.57% - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 135,357 120,513 120,314 208,559 180,843 137,247 -6,957,668,323 -
NOSH 225,595 219,115 200,523 151,130 135,972 105,574 195,990 9.82%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin -2.67% -12.57% 8.28% 50.31% 69.63% 135.21% 0.00% -
ROE -7.47% -37.82% 25.47% 63.40% 88.62% 166.29% 0.00% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 167.89 165.52 184.52 173.89 169.28 159.89 0.00 -
EPS -4.48 -20.80 15.28 87.49 117.87 216.18 0.00 -
DPS 4.00 6.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 0.60 0.55 0.60 1.38 1.33 1.30 -35,500.00 -
Adjusted Per Share Value based on latest NOSH - 151,055
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 131.51 125.94 128.48 91.25 79.92 58.61 0.00 -
EPS -3.51 -15.83 10.64 45.91 55.65 79.25 0.00 -
DPS 3.13 4.56 0.00 2.10 0.00 0.00 0.00 -
NAPS 0.47 0.4185 0.4178 0.7242 0.6279 0.4766 -24,158.93 -
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 3.08 3.18 3.26 2.69 1.87 1.80 2.07 -
P/RPS 1.83 1.92 1.77 1.55 1.10 1.13 0.00 -
P/EPS -68.75 -15.29 21.34 3.07 1.59 0.83 0.00 -
EY -1.45 -6.54 4.69 32.52 63.03 120.10 0.00 -
DY 1.30 1.89 0.00 1.49 0.00 0.00 0.00 -
P/NAPS 5.13 5.78 5.43 1.95 1.41 1.38 0.00 -
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 10/11/05 25/08/05 19/05/05 18/02/05 29/10/04 19/08/04 27/05/04 -
Price 3.22 3.08 2.91 3.12 2.04 1.82 2.03 -
P/RPS 1.92 1.86 1.58 1.79 1.21 1.14 0.00 -
P/EPS -71.87 -14.81 19.04 3.57 1.73 0.84 0.00 -
EY -1.39 -6.75 5.25 28.04 57.78 118.78 0.00 -
DY 1.24 1.95 0.00 1.28 0.00 0.00 0.00 -
P/NAPS 5.37 5.60 4.85 2.26 1.53 1.40 0.00 -

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