[QSR] QoQ Cumulative 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- 95.64%
YoY- 15.52%
Quarter Report
Latest QR
Upcoming QR
QSR's Result
QSR's Financial Summary
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 84,401 0 478,450 346,638 226,014 113,699 440,725 -66.80%
PBT 116,596 0 28,854 18,460 9,669 4,833 21,422 209.74%
Tax -2,480 0 -7,883 -6,000 -3,300 -1,600 -4,920 -36.68%
NP 114,116 0 20,971 12,460 6,369 3,233 16,502 263.40%
-
NP to SH 114,116 0 20,971 12,460 6,369 3,233 16,502 263.40%
-
Tax Rate 2.13% - 27.32% 32.50% 34.13% 33.11% 22.97% -
Total Cost -29,715 0 457,479 334,178 219,645 110,466 424,223 -
-
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 83.15% 0.00% 7.33% 4.39% 2.29% 1.15% 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 79.94 0.00 244.12 176.94 115.33 58.03 233.96 -51.15%
EPS 108.09 0.00 10.70 6.36 3.25 1.65 8.76 434.79%
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 29.31 0.00 166.13 120.36 78.48 39.48 153.03 -66.80%
EPS 39.62 0.00 7.28 4.33 2.21 1.12 5.73 263.37%
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 2.25 0.00 0.00 0.00 0.00 0.00 0.53 162.41%
P/EPS 1.67 0.00 -5,658.89 0.00 0.00 0.00 14.04 -75.84%
EY 60.05 0.00 -0.02 0.00 0.00 0.00 7.12 314.87%
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 2.28 0.00 0.00 0.00 0.00 0.00 0.55 158.28%
P/EPS 1.68 0.00 -5,603.68 0.00 0.00 0.00 14.61 -76.38%
EY 59.39 0.00 -0.02 0.00 0.00 0.00 6.84 323.00%
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