[QSR] QoQ Quarter Result on 31-Dec-2001 [#4]

Announcement Date
27-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 67.88%
YoY- -21.77%
Quarter Report
View:
Show?
Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 124,419 110,638 101,662 103,703 106,228 99,997 102,037 14.12%
PBT 6,333 5,378 3,248 6,275 5,118 4,814 4,969 17.53%
Tax -1,473 -1,742 -1,058 -537 -1,700 -1,310 -1,390 3.93%
NP 4,860 3,636 2,190 5,738 3,418 3,504 3,579 22.60%
-
NP to SH 4,860 3,636 2,190 5,738 3,418 3,504 3,579 22.60%
-
Tax Rate 23.26% 32.39% 32.57% 8.56% 33.22% 27.21% 27.97% -
Total Cost 119,559 107,002 99,472 97,965 102,810 96,493 98,458 13.80%
-
Net Worth 223,769 199,816 158,313 126,295 125,194 122,440 118,968 52.31%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - 2,983 - - - -
Div Payout % - - - 51.99% - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 223,769 199,816 158,313 126,295 125,194 122,440 118,968 52.31%
NOSH 174,820 163,783 131,927 99,445 99,360 49,772 49,777 130.87%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 3.91% 3.29% 2.15% 5.53% 3.22% 3.50% 3.51% -
ROE 2.17% 1.82% 1.38% 4.54% 2.73% 2.86% 3.01% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 71.17 67.55 77.06 104.28 106.91 200.91 204.99 -50.57%
EPS 2.78 2.22 1.66 5.77 3.44 7.04 7.19 -46.89%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.28 1.22 1.20 1.27 1.26 2.46 2.39 -34.02%
Adjusted Per Share Value based on latest NOSH - 99,445
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 43.20 38.42 35.30 36.01 36.89 34.72 35.43 14.11%
EPS 1.69 1.26 0.76 1.99 1.19 1.22 1.24 22.90%
DPS 0.00 0.00 0.00 1.04 0.00 0.00 0.00 -
NAPS 0.777 0.6938 0.5497 0.4385 0.4347 0.4251 0.4131 52.31%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 1.30 2.00 1.46 1.66 1.46 2.80 2.60 -
P/RPS 1.83 2.96 1.89 1.59 1.37 1.39 1.27 27.54%
P/EPS 46.76 90.09 87.95 28.77 42.44 39.77 36.16 18.67%
EY 2.14 1.11 1.14 3.48 2.36 2.51 2.77 -15.79%
DY 0.00 0.00 0.00 1.81 0.00 0.00 0.00 -
P/NAPS 1.02 1.64 1.22 1.31 1.16 1.14 1.09 -4.32%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 26/11/02 27/08/02 28/05/02 27/02/02 27/11/01 28/08/01 29/05/01 -
Price 1.22 1.66 1.54 1.34 1.98 1.71 2.40 -
P/RPS 1.71 2.46 2.00 1.28 1.85 0.85 1.17 28.75%
P/EPS 43.88 74.77 92.77 23.22 57.56 24.29 33.38 19.98%
EY 2.28 1.34 1.08 4.31 1.74 4.12 3.00 -16.70%
DY 0.00 0.00 0.00 2.24 0.00 0.00 0.00 -
P/NAPS 0.95 1.36 1.28 1.06 1.57 0.70 1.00 -3.35%

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