[QSR] QoQ Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[QSR] QSR BRANDS BHD
Announcement Date
26-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 97.0%
YoY- 9.32%
Quarter Report
Latest QR
Upcoming QR
QSR's Result
QSR's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 0 478,450 346,638 226,014 113,699 440,725 336,719 -
PBT 0 28,854 18,460 9,669 4,833 21,422 14,959 -
Tax 0 -7,883 -6,000 -3,300 -1,600 -4,920 -4,173 -
NP 0 20,971 12,460 6,369 3,233 16,502 10,786 -
-
NP to SH 0 20,971 12,460 6,369 3,233 16,502 10,786 -
-
Tax Rate - 27.32% 32.50% 34.13% 33.11% 22.97% 27.90% -
Total Cost 0 457,479 334,178 219,645 110,466 424,223 325,933 -
-
Net Worth -6,957,668,323 286,146 284,072 278,276 280,193 241,125 223,761 -
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - 5,651 - -
Div Payout % - - - - - 34.25% - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth -6,957,668,323 286,146 284,072 278,276 280,193 241,125 223,761 -
NOSH 195,990 195,990 195,911 195,969 195,939 188,378 174,813 7.91%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 0.00% 4.38% 3.59% 2.82% 2.84% 3.74% 3.20% -
ROE 0.00% 7.33% 4.39% 2.29% 1.15% 6.84% 4.82% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 0.00 244.12 176.94 115.33 58.03 233.96 192.62 -
EPS 0.00 10.70 6.36 3.25 1.65 8.76 6.17 -
DPS 0.00 0.00 0.00 0.00 0.00 3.00 0.00 -
NAPS -35,500.00 1.46 1.45 1.42 1.43 1.28 1.28 -
Adjusted Per Share Value based on latest NOSH - 195,999
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 0.00 166.13 120.36 78.48 39.48 153.03 116.92 -
EPS 0.00 7.28 4.33 2.21 1.12 5.73 3.75 -
DPS 0.00 0.00 0.00 0.00 0.00 1.96 0.00 -
NAPS -24,158.93 0.9936 0.9864 0.9663 0.9729 0.8373 0.777 -
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 2.07 2.05 1.72 1.41 1.21 1.23 1.30 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.53 0.67 -
P/EPS 0.00 -5,658.89 0.00 0.00 0.00 14.04 21.07 -
EY 0.00 -0.02 0.00 0.00 0.00 7.12 4.75 -
DY 0.00 0.00 0.00 0.00 0.00 2.44 0.00 -
P/NAPS 0.00 0.00 1.72 1.41 1.21 0.96 1.02 -
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 27/05/04 26/02/04 20/11/03 26/08/03 20/05/03 17/02/03 26/11/02 -
Price 2.03 2.03 1.99 1.65 1.33 1.28 1.22 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.55 0.63 -
P/EPS 0.00 -5,603.68 0.00 0.00 0.00 14.61 19.77 -
EY 0.00 -0.02 0.00 0.00 0.00 6.84 5.06 -
DY 0.00 0.00 0.00 0.00 0.00 2.34 0.00 -
P/NAPS 0.00 0.00 1.99 1.65 1.33 1.00 0.95 -

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