[QSR] YoY Annualized Quarter Result on 30-Sep-2002 [#3]

Announcement Date
26-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 23.42%
YoY- 2.71%
Quarter Report
View:
Show?
Annualized Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 378,741 230,178 462,184 448,958 411,016 362,776 338,932 -0.11%
PBT -2,794 166,818 24,613 19,945 19,868 19,604 16,734 -
Tax -7,312 -6,552 -8,000 -5,564 -5,866 -5,066 -600 -2.62%
NP -10,106 160,266 16,613 14,381 14,001 14,537 16,134 -
-
NP to SH -10,106 160,266 16,613 14,381 14,001 14,537 16,134 -
-
Tax Rate - 3.93% 32.50% 27.90% 29.52% 25.84% 3.59% -
Total Cost 388,847 69,912 445,570 434,577 397,014 348,238 322,797 -0.19%
-
Net Worth 135,357 180,843 284,072 223,761 125,414 113,407 0 -100.00%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div 9,023 - - - - - - -100.00%
Div Payout % 0.00% - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 135,357 180,843 284,072 223,761 125,414 113,407 0 -100.00%
NOSH 225,595 135,972 195,911 174,813 99,535 49,739 49,757 -1.59%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin -2.67% 69.63% 3.59% 3.20% 3.41% 4.01% 4.76% -
ROE -7.47% 88.62% 5.85% 6.43% 11.16% 12.82% 0.00% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 167.89 169.28 235.91 256.82 412.93 729.35 681.17 1.50%
EPS -4.48 117.87 8.48 8.23 14.07 29.23 32.43 -
DPS 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 0.60 1.33 1.45 1.28 1.26 2.28 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 174,820
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 131.51 79.92 160.48 155.89 142.72 125.97 117.69 -0.11%
EPS -3.51 55.65 5.77 4.99 4.86 5.05 5.60 -
DPS 3.13 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 0.47 0.6279 0.9864 0.777 0.4355 0.3938 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 3.08 1.87 1.72 1.30 1.46 2.92 0.00 -
P/RPS 1.83 1.10 0.00 0.51 0.35 0.40 0.00 -100.00%
P/EPS -68.75 1.59 0.00 15.80 10.38 9.99 0.00 -100.00%
EY -1.45 63.03 0.00 6.33 9.63 10.01 0.00 -100.00%
DY 1.30 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 5.13 1.41 1.72 1.02 1.16 1.28 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 10/11/05 29/10/04 20/11/03 26/11/02 27/11/01 28/11/00 - -
Price 3.22 2.04 1.99 1.22 1.98 3.08 0.00 -
P/RPS 1.92 1.21 0.00 0.48 0.48 0.42 0.00 -100.00%
P/EPS -71.87 1.73 0.00 14.83 14.08 10.54 0.00 -100.00%
EY -1.39 57.78 0.00 6.74 7.10 9.49 0.00 -100.00%
DY 1.24 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 5.37 1.53 1.99 0.95 1.57 1.35 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