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

Stock
[QSR] QSR BRANDS BHD
Announcement Date
26-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 85.14%
YoY- 2.71%
Quarter Report
Latest QR
Upcoming QR
QSR's Result
QSR's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 284,056 172,634 346,638 336,719 308,262 272,082 254,199 -0.11%
PBT -2,096 125,114 18,460 14,959 14,901 14,703 12,551 -
Tax -5,484 -4,914 -6,000 -4,173 -4,400 -3,800 -450 -2.62%
NP -7,580 120,200 12,460 10,786 10,501 10,903 12,101 -
-
NP to SH -7,580 120,200 12,460 10,786 10,501 10,903 12,101 -
-
Tax Rate - 3.93% 32.50% 27.90% 29.53% 25.85% 3.59% -
Total Cost 291,636 52,434 334,178 325,933 297,761 261,179 242,098 -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 6,767 - - - - - - -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 -5.60% 66.47% 4.39% 4.82% 8.37% 9.61% 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 125.91 126.96 176.94 192.62 309.70 547.01 510.88 1.50%
EPS -3.36 88.40 6.36 6.17 10.55 21.92 24.32 -
DPS 3.00 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 98.63 59.94 120.36 116.92 107.04 94.47 88.26 -0.11%
EPS -2.63 41.74 4.33 3.75 3.65 3.79 4.20 -
DPS 2.35 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 2.45 1.47 0.00 0.67 0.47 0.53 0.00 -100.00%
P/EPS -91.67 2.12 0.00 21.07 13.84 13.32 0.00 -100.00%
EY -1.09 47.27 0.00 4.75 7.23 7.51 0.00 -100.00%
DY 0.97 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 2.56 1.61 0.00 0.63 0.64 0.56 0.00 -100.00%
P/EPS -95.83 2.31 0.00 19.77 18.77 14.05 0.00 -100.00%
EY -1.04 43.33 0.00 5.06 5.33 7.12 0.00 -100.00%
DY 0.93 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