[QL] QoQ Cumulative Quarter Result on 30-Jun-2003 [#1]

Stock
[QL] QL RESOURCES BHD
Announcement Date
25-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- -74.69%
YoY- 17.78%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 899,541 668,344 427,487 200,198 705,745 515,291 314,738 101.26%
PBT 40,151 31,253 18,331 8,131 31,495 24,535 15,045 92.28%
Tax -13,262 -10,323 -6,055 -2,686 -9,978 -7,776 -4,542 104.15%
NP 26,889 20,930 12,276 5,445 21,517 16,759 10,503 87.03%
-
NP to SH 26,889 20,930 12,276 5,445 21,517 16,759 10,503 87.03%
-
Tax Rate 33.03% 33.03% 33.03% 33.03% 31.68% 31.69% 30.19% -
Total Cost 872,652 647,414 415,211 194,753 684,228 498,532 304,235 101.74%
-
Net Worth 131,418 120,005 120,009 119,978 117,605 112,199 104,970 16.14%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - 5,184 - 5,160 - 5,158 -
Div Payout % - - 42.23% - 23.98% - 49.11% -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 131,418 120,005 120,009 119,978 117,605 112,199 104,970 16.14%
NOSH 150,000 60,002 60,004 59,989 60,002 59,999 59,982 84.13%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 2.99% 3.13% 2.87% 2.72% 3.05% 3.25% 3.34% -
ROE 20.46% 17.44% 10.23% 4.54% 18.30% 14.94% 10.01% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 1,499.71 1,113.85 712.42 333.72 1,176.19 858.82 524.71 101.27%
EPS 17.93 13.95 8.18 3.63 35.86 27.93 17.51 1.59%
DPS 0.00 0.00 8.64 0.00 8.60 0.00 8.60 -
NAPS 2.191 2.00 2.00 2.00 1.96 1.87 1.75 16.14%
Adjusted Per Share Value based on latest NOSH - 59,989
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 24.64 18.31 11.71 5.48 19.33 14.12 8.62 101.28%
EPS 0.74 0.57 0.34 0.15 0.59 0.46 0.29 86.62%
DPS 0.00 0.00 0.14 0.00 0.14 0.00 0.14 -
NAPS 0.036 0.0329 0.0329 0.0329 0.0322 0.0307 0.0288 16.02%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.81 0.65 0.46 0.37 0.35 0.35 0.35 -
P/RPS 0.05 0.06 0.06 0.11 0.03 0.04 0.07 -20.07%
P/EPS 1.81 1.86 2.25 4.08 0.98 1.25 2.00 -6.43%
EY 55.34 53.66 44.47 24.53 102.46 79.80 50.03 6.94%
DY 0.00 0.00 18.78 0.00 24.57 0.00 24.57 -
P/NAPS 0.37 0.33 0.23 0.19 0.18 0.19 0.20 50.64%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 28/05/04 26/02/04 29/12/03 25/08/03 29/05/03 25/02/03 28/11/02 -
Price 0.77 0.73 0.64 0.46 0.38 0.34 0.35 -
P/RPS 0.05 0.07 0.09 0.14 0.03 0.04 0.07 -20.07%
P/EPS 1.72 2.09 3.13 5.07 1.06 1.22 2.00 -9.55%
EY 58.22 47.78 31.97 19.73 94.37 82.15 50.03 10.62%
DY 0.00 0.00 13.50 0.00 22.63 0.00 24.57 -
P/NAPS 0.35 0.37 0.32 0.23 0.19 0.18 0.20 45.17%

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