[QSR] QoQ Quarter Result on 31-Mar-2000 [#1]

Announcement Date
30-May-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Mar-2000 [#1]
Profit Trend
QoQ- -29.5%
YoY--%
Quarter Report
View:
Show?
Quarter Result
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Revenue 100,363 92,788 89,732 89,562 91,929 85,179 0 -100.00%
PBT 5,588 4,819 4,386 5,498 4,838 4,360 0 -100.00%
Tax 1,747 -1,000 -1,260 -1,540 776 -150 0 -100.00%
NP 7,335 3,819 3,126 3,958 5,614 4,210 0 -100.00%
-
NP to SH 7,335 3,819 3,126 3,958 5,614 4,210 0 -100.00%
-
Tax Rate -31.26% 20.75% 28.73% 28.01% -16.04% 3.44% - -
Total Cost 93,028 88,969 86,606 85,604 86,315 80,969 0 -100.00%
-
Net Worth 115,946 113,376 110,007 106,408 102,525 0 0 -100.00%
Dividend
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Div 4,976 - - - 3,981 - - -100.00%
Div Payout % 67.84% - - - 70.92% - - -
Equity
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Net Worth 115,946 113,376 110,007 106,408 102,525 0 0 -100.00%
NOSH 49,762 49,726 49,777 49,723 49,769 49,763 0 -100.00%
Ratio Analysis
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
NP Margin 7.31% 4.12% 3.48% 4.42% 6.11% 4.94% 0.00% -
ROE 6.33% 3.37% 2.84% 3.72% 5.48% 0.00% 0.00% -
Per Share
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
RPS 201.68 186.60 180.27 180.12 184.71 171.17 0.00 -100.00%
EPS 14.74 7.68 6.28 7.96 11.28 8.46 0.00 -100.00%
DPS 10.00 0.00 0.00 0.00 8.00 0.00 0.00 -100.00%
NAPS 2.33 2.28 2.21 2.14 2.06 0.00 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 49,723
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
RPS 34.85 32.22 31.16 31.10 31.92 29.58 0.00 -100.00%
EPS 2.55 1.33 1.09 1.37 1.95 1.46 0.00 -100.00%
DPS 1.73 0.00 0.00 0.00 1.38 0.00 0.00 -100.00%
NAPS 0.4026 0.3937 0.382 0.3695 0.356 0.00 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Date 26/12/00 29/09/00 30/06/00 31/03/00 - - - -
Price 2.55 2.92 3.20 3.88 0.00 0.00 0.00 -
P/RPS 1.26 1.56 1.78 2.15 0.00 0.00 0.00 -100.00%
P/EPS 17.30 38.02 50.96 48.74 0.00 0.00 0.00 -100.00%
EY 5.78 2.63 1.96 2.05 0.00 0.00 0.00 -100.00%
DY 3.92 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.09 1.28 1.45 1.81 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Date 27/02/01 28/11/00 29/08/00 30/05/00 29/02/00 - - -
Price 2.50 3.08 3.22 3.40 3.80 0.00 0.00 -
P/RPS 1.24 1.65 1.79 1.89 2.06 0.00 0.00 -100.00%
P/EPS 16.96 40.10 51.27 42.71 33.69 0.00 0.00 -100.00%
EY 5.90 2.49 1.95 2.34 2.97 0.00 0.00 -100.00%
DY 4.00 0.00 0.00 0.00 2.11 0.00 0.00 -100.00%
P/NAPS 1.07 1.35 1.46 1.59 1.84 0.00 0.00 -100.00%

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