[QSR] QoQ Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[QSR] QSR BRANDS BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 68.31%
YoY- 27.08%
Quarter Report
Latest QR
Upcoming QR
QSR's Result
QSR's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 172,634 84,401 0 478,450 346,638 226,014 113,699 32.00%
PBT 125,114 116,596 0 28,854 18,460 9,669 4,833 769.93%
Tax -4,914 -2,480 0 -7,883 -6,000 -3,300 -1,600 110.85%
NP 120,200 114,116 0 20,971 12,460 6,369 3,233 1006.63%
-
NP to SH 120,200 114,116 0 20,971 12,460 6,369 3,233 1006.63%
-
Tax Rate 3.93% 2.13% - 27.32% 32.50% 34.13% 33.11% -
Total Cost 52,434 -29,715 0 457,479 334,178 219,645 110,466 -39.06%
-
Net Worth 180,843 137,247 -6,957,668,323 286,146 284,072 278,276 280,193 -25.25%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 180,843 137,247 -6,957,668,323 286,146 284,072 278,276 280,193 -25.25%
NOSH 135,972 105,574 195,990 195,990 195,911 195,969 195,939 -21.56%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 69.63% 135.21% 0.00% 4.38% 3.59% 2.82% 2.84% -
ROE 66.47% 83.15% 0.00% 7.33% 4.39% 2.29% 1.15% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 126.96 79.94 0.00 244.12 176.94 115.33 58.03 68.28%
EPS 88.40 108.09 0.00 10.70 6.36 3.25 1.65 1310.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.33 1.30 -35,500.00 1.46 1.45 1.42 1.43 -4.70%
Adjusted Per Share Value based on latest NOSH - 196,105
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 59.94 29.31 0.00 166.13 120.36 78.48 39.48 31.99%
EPS 41.74 39.62 0.00 7.28 4.33 2.21 1.12 1008.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6279 0.4766 -24,158.93 0.9936 0.9864 0.9663 0.9729 -25.25%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.87 1.80 2.07 2.05 1.72 1.41 1.21 -
P/RPS 1.47 2.25 0.00 0.00 0.00 0.00 0.00 -
P/EPS 2.12 1.67 0.00 -5,658.89 0.00 0.00 0.00 -
EY 47.27 60.05 0.00 -0.02 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.38 0.00 0.00 1.72 1.41 1.21 10.70%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 29/10/04 19/08/04 27/05/04 26/02/04 20/11/03 26/08/03 20/05/03 -
Price 2.04 1.82 2.03 2.03 1.99 1.65 1.33 -
P/RPS 1.61 2.28 0.00 0.00 0.00 0.00 0.00 -
P/EPS 2.31 1.68 0.00 -5,603.68 0.00 0.00 0.00 -
EY 43.33 59.39 0.00 -0.02 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 1.40 0.00 0.00 1.99 1.65 1.33 9.76%

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