[QSR] YoY Annualized Quarter Result on 31-Mar-2002 [#1]

Stock
[QSR] QSR BRANDS BHD
Announcement Date
28-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -46.06%
YoY--%
Quarter Report
Latest QR
Upcoming QR
QSR's Result
QSR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/03/04 31/03/03 31/03/02 31/03/00 31/03/01 31/03/99 CAGR
Revenue 370,012 0 454,796 406,648 358,248 408,148 0 -100.00%
PBT 44,328 0 19,332 12,992 21,992 19,876 0 -100.00%
Tax -13,688 0 -6,400 -4,232 -6,160 -5,560 0 -100.00%
NP 30,640 0 12,932 8,760 15,832 14,316 0 -100.00%
-
NP to SH 30,640 0 12,932 8,760 15,832 14,316 0 -100.00%
-
Tax Rate 30.88% - 33.11% 32.57% 28.01% 27.97% - -
Total Cost 339,372 0 441,864 397,888 342,416 393,832 0 -100.00%
-
Net Worth 120,314 -6,957,668,323 280,193 158,313 106,408 118,968 0 -100.00%
Dividend
31/03/05 31/03/04 31/03/03 31/03/02 31/03/00 31/03/01 31/03/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/03/04 31/03/03 31/03/02 31/03/00 31/03/01 31/03/99 CAGR
Net Worth 120,314 -6,957,668,323 280,193 158,313 106,408 118,968 0 -100.00%
NOSH 200,523 195,990 195,939 131,927 49,723 49,777 0 -100.00%
Ratio Analysis
31/03/05 31/03/04 31/03/03 31/03/02 31/03/00 31/03/01 31/03/99 CAGR
NP Margin 8.28% 0.00% 2.84% 2.15% 4.42% 3.51% 0.00% -
ROE 25.47% 0.00% 4.62% 5.53% 14.88% 12.03% 0.00% -
Per Share
31/03/05 31/03/04 31/03/03 31/03/02 31/03/00 31/03/01 31/03/99 CAGR
RPS 184.52 0.00 232.11 308.24 720.48 819.95 0.00 -100.00%
EPS 15.28 0.00 6.60 6.64 31.84 28.76 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 -35,500.00 1.43 1.20 2.14 2.39 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 131,927
31/03/05 31/03/04 31/03/03 31/03/02 31/03/00 31/03/01 31/03/99 CAGR
RPS 128.48 0.00 157.92 141.20 124.39 141.72 0.00 -100.00%
EPS 10.64 0.00 4.49 3.04 5.50 4.97 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4178 -24,158.93 0.9729 0.5497 0.3695 0.4131 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/00 31/03/01 31/03/99 CAGR
Date 31/03/05 31/03/04 31/03/03 29/03/02 31/03/00 30/03/01 - -
Price 3.26 2.07 1.21 1.46 3.88 2.60 0.00 -
P/RPS 1.77 0.00 0.00 0.47 0.54 0.32 0.00 -100.00%
P/EPS 21.34 0.00 0.00 21.99 12.19 9.04 0.00 -100.00%
EY 4.69 0.00 0.00 4.55 8.21 11.06 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.43 0.00 1.21 1.22 1.81 1.09 0.00 -100.00%
Price Multiplier on Announcement Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/00 31/03/01 31/03/99 CAGR
Date 19/05/05 27/05/04 20/05/03 28/05/02 30/05/00 29/05/01 - -
Price 2.91 2.03 1.33 1.54 3.40 2.40 0.00 -
P/RPS 1.58 0.00 0.00 0.50 0.47 0.29 0.00 -100.00%
P/EPS 19.04 0.00 0.00 23.19 10.68 8.34 0.00 -100.00%
EY 5.25 0.00 0.00 4.31 9.36 11.98 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.85 0.00 1.33 1.28 1.59 1.00 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