[QSR] QoQ Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[QSR] QSR BRANDS BHD
Announcement Date
29-Oct-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 5.33%
YoY- 864.69%
Quarter Report
Latest QR
Upcoming QR
QSR's Result
QSR's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 181,345 92,503 262,796 172,634 84,401 0 478,450 -47.65%
PBT -19,818 11,082 140,958 125,114 116,596 0 28,854 -
Tax -2,970 -3,422 -8,734 -4,914 -2,480 0 -7,883 -47.86%
NP -22,788 7,660 132,224 120,200 114,116 0 20,971 -
-
NP to SH -22,788 7,660 132,224 120,200 114,116 0 20,971 -
-
Tax Rate - 30.88% 6.20% 3.93% 2.13% - 27.32% -
Total Cost 204,133 84,843 130,572 52,434 -29,715 0 457,479 -41.63%
-
Net Worth 120,513 120,314 208,559 180,843 137,247 -6,957,668,323 286,146 -43.84%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 6,573 - 6,045 - - - - -
Div Payout % 0.00% - 4.57% - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 120,513 120,314 208,559 180,843 137,247 -6,957,668,323 286,146 -43.84%
NOSH 219,115 200,523 151,130 135,972 105,574 195,990 195,990 7.72%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -12.57% 8.28% 50.31% 69.63% 135.21% 0.00% 4.38% -
ROE -18.91% 6.37% 63.40% 66.47% 83.15% 0.00% 7.33% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 82.76 46.13 173.89 126.96 79.94 0.00 244.12 -51.41%
EPS -10.40 3.82 87.49 88.40 108.09 0.00 10.70 -
DPS 3.00 0.00 4.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.60 1.38 1.33 1.30 -35,500.00 1.46 -47.87%
Adjusted Per Share Value based on latest NOSH - 136,107
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 62.97 32.12 91.25 59.94 29.31 0.00 166.13 -47.65%
EPS -7.91 2.66 45.91 41.74 39.62 0.00 7.28 -
DPS 2.28 0.00 2.10 0.00 0.00 0.00 0.00 -
NAPS 0.4185 0.4178 0.7242 0.6279 0.4766 -24,158.93 0.9936 -43.84%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 3.18 3.26 2.69 1.87 1.80 2.07 2.05 -
P/RPS 3.84 7.07 1.55 1.47 2.25 0.00 0.00 -
P/EPS -30.58 85.34 3.07 2.12 1.67 0.00 -5,658.89 -96.93%
EY -3.27 1.17 32.52 47.27 60.05 0.00 -0.02 2899.35%
DY 0.94 0.00 1.49 0.00 0.00 0.00 0.00 -
P/NAPS 5.78 5.43 1.95 1.41 1.38 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 25/08/05 19/05/05 18/02/05 29/10/04 19/08/04 27/05/04 26/02/04 -
Price 3.08 2.91 3.12 2.04 1.82 2.03 2.03 -
P/RPS 3.72 6.31 1.79 1.61 2.28 0.00 0.00 -
P/EPS -29.62 76.18 3.57 2.31 1.68 0.00 -5,603.68 -96.97%
EY -3.38 1.31 28.04 43.33 59.39 0.00 -0.02 2966.30%
DY 0.97 0.00 1.28 0.00 0.00 0.00 0.00 -
P/NAPS 5.60 4.85 2.26 1.53 1.40 0.00 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