[QSR] QoQ Quarter Result on 31-Mar-2004 [#1]

Stock
[QSR] QSR BRANDS BHD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
QSR's Result
QSR's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 90,162 88,233 84,401 0 131,812 120,624 112,315 -13.56%
PBT 15,844 8,518 116,596 0 10,394 8,791 4,836 119.79%
Tax -3,820 -2,434 -2,480 0 -1,883 -2,700 -1,700 71.13%
NP 12,024 6,084 114,116 0 8,511 6,091 3,136 143.97%
-
NP to SH 12,024 6,084 114,116 0 8,511 6,091 3,136 143.97%
-
Tax Rate 24.11% 28.57% 2.13% - 18.12% 30.71% 35.15% -
Total Cost 78,138 82,149 -29,715 0 123,301 114,533 109,179 -19.90%
-
Net Worth 208,456 181,022 137,247 -6,961,762,396 286,314 283,985 278,319 -17.45%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 6,042 - - - - - - -
Div Payout % 50.25% - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 208,456 181,022 137,247 -6,961,762,396 286,314 283,985 278,319 -17.45%
NOSH 151,055 136,107 105,574 196,105 196,105 195,852 195,999 -15.87%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 13.34% 6.90% 135.21% 0.00% 6.46% 5.05% 2.79% -
ROE 5.77% 3.36% 83.15% 0.00% 2.97% 2.14% 1.13% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 59.69 64.83 79.94 0.00 67.21 61.59 57.30 2.74%
EPS 7.96 4.47 108.09 0.00 4.34 3.11 1.60 190.01%
DPS 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.33 1.30 -35,500.00 1.46 1.45 1.42 -1.87%
Adjusted Per Share Value based on latest NOSH - 196,105
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 31.31 30.64 29.31 0.00 45.77 41.88 39.00 -13.56%
EPS 4.18 2.11 39.62 0.00 2.96 2.11 1.09 144.00%
DPS 2.10 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7238 0.6286 0.4766 -24,173.146 0.9942 0.9861 0.9664 -17.45%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 2.69 1.87 1.80 2.07 2.05 1.72 1.41 -
P/RPS 4.51 2.88 2.25 0.00 0.00 0.00 0.00 -
P/EPS 33.79 41.83 1.67 0.00 0.00 0.00 0.00 -
EY 2.96 2.39 60.05 0.00 0.00 0.00 0.00 -
DY 1.49 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.95 1.41 1.38 0.00 0.00 1.72 1.41 24.00%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 18/02/05 29/10/04 19/08/04 27/05/04 26/02/04 20/11/03 26/08/03 -
Price 3.12 2.04 1.82 2.03 2.03 1.99 1.65 -
P/RPS 5.23 3.15 2.28 0.00 0.00 0.00 0.00 -
P/EPS 39.20 45.64 1.68 0.00 0.00 0.00 0.00 -
EY 2.55 2.19 59.39 0.00 0.00 0.00 0.00 -
DY 1.28 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.26 1.53 1.40 0.00 0.00 1.99 1.65 23.21%

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