[QSR] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[QSR] QSR BRANDS BHD
Announcement Date
19-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -94.21%
YoY--%
Quarter Report
Latest QR
Upcoming QR
QSR's Result
QSR's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 386,146 284,056 181,345 92,503 262,796 172,634 84,401 174.83%
PBT 19,480 -2,096 -19,818 11,082 140,958 125,114 116,596 -69.56%
Tax -9,578 -5,484 -2,970 -3,422 -8,734 -4,914 -2,480 145.55%
NP 9,902 -7,580 -22,788 7,660 132,224 120,200 114,116 -80.31%
-
NP to SH 9,902 -7,580 -22,788 7,660 132,224 120,200 114,116 -80.31%
-
Tax Rate 49.17% - - 30.88% 6.20% 3.93% 2.13% -
Total Cost 376,244 291,636 204,133 84,843 130,572 52,434 -29,715 -
-
Net Worth 362,195 135,357 120,513 120,314 208,559 180,843 137,247 90.63%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 16,046 6,767 6,573 - 6,045 - - -
Div Payout % 162.05% 0.00% 0.00% - 4.57% - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 362,195 135,357 120,513 120,314 208,559 180,843 137,247 90.63%
NOSH 229,237 225,595 219,115 200,523 151,130 135,972 105,574 67.44%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 2.56% -2.67% -12.57% 8.28% 50.31% 69.63% 135.21% -
ROE 2.73% -5.60% -18.91% 6.37% 63.40% 66.47% 83.15% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 168.45 125.91 82.76 46.13 173.89 126.96 79.94 64.14%
EPS 4.32 -3.36 -10.40 3.82 87.49 88.40 108.09 -88.24%
DPS 7.00 3.00 3.00 0.00 4.00 0.00 0.00 -
NAPS 1.58 0.60 0.55 0.60 1.38 1.33 1.30 13.84%
Adjusted Per Share Value based on latest NOSH - 200,523
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 134.08 98.63 62.97 32.12 91.25 59.94 29.31 174.80%
EPS 3.44 -2.63 -7.91 2.66 45.91 41.74 39.62 -80.30%
DPS 5.57 2.35 2.28 0.00 2.10 0.00 0.00 -
NAPS 1.2576 0.47 0.4185 0.4178 0.7242 0.6279 0.4766 90.61%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 3.20 3.08 3.18 3.26 2.69 1.87 1.80 -
P/RPS 1.90 2.45 3.84 7.07 1.55 1.47 2.25 -10.63%
P/EPS 74.08 -91.67 -30.58 85.34 3.07 2.12 1.67 1144.48%
EY 1.35 -1.09 -3.27 1.17 32.52 47.27 60.05 -91.97%
DY 2.19 0.97 0.94 0.00 1.49 0.00 0.00 -
P/NAPS 2.03 5.13 5.78 5.43 1.95 1.41 1.38 29.25%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 21/02/06 10/11/05 25/08/05 19/05/05 18/02/05 29/10/04 19/08/04 -
Price 3.20 3.22 3.08 2.91 3.12 2.04 1.82 -
P/RPS 1.90 2.56 3.72 6.31 1.79 1.61 2.28 -11.41%
P/EPS 74.08 -95.83 -29.62 76.18 3.57 2.31 1.68 1139.55%
EY 1.35 -1.04 -3.38 1.31 28.04 43.33 59.39 -91.92%
DY 2.19 0.93 0.97 0.00 1.28 0.00 0.00 -
P/NAPS 2.03 5.37 5.60 4.85 2.26 1.53 1.40 28.02%

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