[QL] QoQ Cumulative Quarter Result on 30-Jun-2007 [#1]

Stock
[QL] QL RESOURCES BHD
Announcement Date
20-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Jun-2007 [#1]
Profit Trend
QoQ- -75.61%
YoY- 24.76%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 1,306,825 974,947 621,738 313,971 1,118,519 852,519 561,277 75.57%
PBT 137,442 71,369 43,130 18,535 77,129 58,085 34,936 149.00%
Tax -50,849 -7,135 -4,332 -2,267 -8,545 -7,417 -4,271 420.61%
NP 86,593 64,234 38,798 16,268 68,584 50,668 30,665 99.65%
-
NP to SH 80,802 59,700 36,086 15,425 63,248 45,999 27,809 103.48%
-
Tax Rate 37.00% 10.00% 10.04% 12.23% 11.08% 12.77% 12.23% -
Total Cost 1,220,232 910,713 582,940 297,703 1,049,935 801,851 530,612 74.13%
-
Net Worth 360,844 340,954 316,852 312,460 296,980 279,381 261,809 23.82%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 14,301 - - - 16,058 - 14,256 0.21%
Div Payout % 17.70% - - - 25.39% - 51.27% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 360,844 340,954 316,852 312,460 296,980 279,381 261,809 23.82%
NOSH 220,027 219,970 220,036 220,042 219,985 219,985 220,007 0.00%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 6.63% 6.59% 6.24% 5.18% 6.13% 5.94% 5.46% -
ROE 22.39% 17.51% 11.39% 4.94% 21.30% 16.46% 10.62% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 593.94 443.22 282.56 142.69 508.45 387.53 255.12 75.56%
EPS 24.49 27.14 16.40 7.01 28.75 20.91 12.64 55.35%
DPS 6.50 0.00 0.00 0.00 7.30 0.00 6.48 0.20%
NAPS 1.64 1.55 1.44 1.42 1.35 1.27 1.19 23.81%
Adjusted Per Share Value based on latest NOSH - 220,042
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 35.80 26.71 17.03 8.60 30.64 23.35 15.38 75.54%
EPS 2.21 1.64 0.99 0.42 1.73 1.26 0.76 103.59%
DPS 0.39 0.00 0.00 0.00 0.44 0.00 0.39 0.00%
NAPS 0.0988 0.0934 0.0868 0.0856 0.0814 0.0765 0.0717 23.80%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 1.24 1.25 1.17 1.17 0.93 0.95 0.89 -
P/RPS 0.21 0.28 0.41 0.82 0.18 0.25 0.35 -28.84%
P/EPS 3.38 4.61 7.13 16.69 3.23 4.54 7.04 -38.65%
EY 29.62 21.71 14.02 5.99 30.91 22.01 14.20 63.18%
DY 5.24 0.00 0.00 0.00 7.85 0.00 7.28 -19.66%
P/NAPS 0.76 0.81 0.81 0.82 0.69 0.75 0.75 0.88%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 21/05/08 21/02/08 19/12/07 20/08/07 21/05/07 09/02/07 24/11/06 -
Price 1.43 1.25 1.22 1.11 1.05 0.99 0.92 -
P/RPS 0.24 0.28 0.43 0.78 0.21 0.26 0.36 -23.66%
P/EPS 3.89 4.61 7.44 15.83 3.65 4.73 7.28 -34.12%
EY 25.68 21.71 13.44 6.32 27.38 21.12 13.74 51.67%
DY 4.55 0.00 0.00 0.00 6.95 0.00 7.04 -25.22%
P/NAPS 0.87 0.81 0.85 0.78 0.78 0.78 0.77 8.47%

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