[QSR] YoY Annualized Quarter Result on 30-Jun-2002 [#2]

Stock
[QSR] QSR BRANDS BHD
Announcement Date
27-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 33.01%
YoY- -17.75%
Quarter Report
Latest QR
Upcoming QR
QSR's Result
QSR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 362,690 168,802 452,028 424,600 404,068 358,588 338,040 -0.07%
PBT -39,636 233,192 19,338 17,252 19,566 19,768 16,382 -
Tax -5,940 -4,960 -6,600 -5,600 -5,400 -5,600 -600 -2.40%
NP -45,576 228,232 12,738 11,652 14,166 14,168 15,782 -
-
NP to SH -45,576 228,232 12,738 11,652 14,166 14,168 15,782 -
-
Tax Rate - 2.13% 34.13% 32.46% 27.60% 28.33% 3.66% -
Total Cost 408,266 -59,430 439,290 412,948 389,902 344,420 322,258 -0.25%
-
Net Worth 120,513 137,247 278,276 200,217 122,360 109,941 0 -100.00%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div 13,146 - - - - - - -100.00%
Div Payout % 0.00% - - - - - - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 120,513 137,247 278,276 200,217 122,360 109,941 0 -100.00%
NOSH 219,115 105,574 195,969 164,112 49,740 49,747 49,754 -1.56%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin -12.57% 135.21% 2.82% 2.74% 3.51% 3.95% 4.67% -
ROE -37.82% 166.29% 4.58% 5.82% 11.58% 12.89% 0.00% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 165.52 159.89 230.66 258.72 812.36 720.82 679.42 1.51%
EPS -20.80 216.18 6.50 7.10 28.48 28.48 31.72 -
DPS 6.00 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 0.55 1.30 1.42 1.22 2.46 2.21 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 163,783
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 125.94 58.61 156.96 147.43 140.30 124.51 117.38 -0.07%
EPS -15.83 79.25 4.42 4.05 4.92 4.92 5.48 -
DPS 4.56 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 0.4185 0.4766 0.9663 0.6952 0.4249 0.3817 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 3.18 1.80 1.41 2.00 2.80 3.20 0.00 -
P/RPS 1.92 1.13 0.00 0.77 0.34 0.44 0.00 -100.00%
P/EPS -15.29 0.83 0.00 28.17 9.83 11.24 0.00 -100.00%
EY -6.54 120.10 0.00 3.55 10.17 8.90 0.00 -100.00%
DY 1.89 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 5.78 1.38 1.41 1.64 1.14 1.45 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 25/08/05 19/08/04 26/08/03 27/08/02 28/08/01 29/08/00 - -
Price 3.08 1.82 1.65 1.66 1.71 3.22 0.00 -
P/RPS 1.86 1.14 0.00 0.64 0.21 0.45 0.00 -100.00%
P/EPS -14.81 0.84 0.00 23.38 6.00 11.31 0.00 -100.00%
EY -6.75 118.78 0.00 4.28 16.65 8.84 0.00 -100.00%
DY 1.95 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 5.60 1.40 1.65 1.36 0.70 1.46 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