[QSR] YoY Cumulative Quarter Result on 31-Mar-2007 [#1]

Announcement Date
22-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -75.65%
YoY- 11.11%
View:
Show?
Cumulative Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 724,721 634,220 128,828 103,801 99,385 92,503 0 -
PBT 60,003 48,826 23,430 14,800 14,338 11,082 0 -
Tax -19,300 -14,000 -3,370 -1,520 -2,386 -3,422 0 -
NP 40,703 34,826 20,060 13,280 11,952 7,660 0 -
-
NP to SH 23,378 20,188 20,453 13,280 11,952 7,660 0 -
-
Tax Rate 32.17% 28.67% 14.38% 10.27% 16.64% 30.88% - -
Total Cost 684,018 599,394 108,768 90,521 87,433 84,843 0 -
-
Net Worth 683,696 641,961 537,695 438,583 391,199 120,314 -6,957,668,323 -
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - 7,199 - - -
Div Payout % - - - - 60.24% - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 683,696 641,961 537,695 438,583 391,199 120,314 -6,957,668,323 -
NOSH 275,683 281,562 257,270 245,018 239,999 200,523 195,990 5.84%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 5.62% 5.49% 15.57% 12.79% 12.03% 8.28% 0.00% -
ROE 3.42% 3.14% 3.80% 3.03% 3.06% 6.37% 0.00% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 262.88 225.25 50.07 42.36 41.41 46.13 0.00 -
EPS 8.48 7.17 7.95 5.42 4.98 3.82 0.00 -
DPS 0.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 2.48 2.28 2.09 1.79 1.63 0.60 -35,500.00 -
Adjusted Per Share Value based on latest NOSH - 245,018
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 251.64 220.22 44.73 36.04 34.51 32.12 0.00 -
EPS 8.12 7.01 7.10 4.61 4.15 2.66 0.00 -
DPS 0.00 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 2.374 2.2291 1.867 1.5229 1.3584 0.4178 -24,158.93 -
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 3.33 2.82 1.93 3.72 3.00 3.26 2.07 -
P/RPS 1.27 1.25 3.85 8.78 7.24 7.07 0.00 -
P/EPS 39.27 39.33 24.28 68.63 60.24 85.34 0.00 -
EY 2.55 2.54 4.12 1.46 1.66 1.17 0.00 -
DY 0.00 0.00 0.00 0.00 1.00 0.00 0.00 -
P/NAPS 1.34 1.24 0.92 2.08 1.84 5.43 0.00 -
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 25/05/10 21/05/09 21/05/08 22/05/07 16/05/06 19/05/05 27/05/04 -
Price 3.38 2.72 2.44 3.56 3.20 2.91 2.03 -
P/RPS 1.29 1.21 4.87 8.40 7.73 6.31 0.00 -
P/EPS 39.86 37.94 30.69 65.68 64.26 76.18 0.00 -
EY 2.51 2.64 3.26 1.52 1.56 1.31 0.00 -
DY 0.00 0.00 0.00 0.00 0.94 0.00 0.00 -
P/NAPS 1.36 1.19 1.17 1.99 1.96 4.85 0.00 -

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