[QL] QoQ Cumulative Quarter Result on 30-Jun-2008 [#1]

Stock
[QL] QL RESOURCES BHD
Announcement Date
26-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Jun-2008 [#1]
Profit Trend
QoQ- -73.34%
YoY- 39.67%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Cumulative Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 1,397,905 1,078,697 756,112 364,492 1,306,825 974,947 621,738 71.54%
PBT 109,897 85,875 57,322 26,851 137,442 71,369 43,130 86.44%
Tax -13,220 -9,089 -6,576 -3,554 -50,849 -7,135 -4,332 110.24%
NP 96,677 76,786 50,746 23,297 86,593 64,234 38,798 83.69%
-
NP to SH 89,330 70,487 46,733 21,544 80,802 59,700 36,086 82.89%
-
Tax Rate 12.03% 10.58% 11.47% 13.24% 37.00% 10.00% 10.04% -
Total Cost 1,301,228 1,001,911 705,366 341,195 1,220,232 910,713 582,940 70.71%
-
Net Worth 348,252 401,092 384,782 382,711 360,844 340,954 316,852 6.49%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 22,997 - - - 14,301 - - -
Div Payout % 25.74% - - - 17.70% - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 348,252 401,092 384,782 382,711 360,844 340,954 316,852 6.49%
NOSH 328,539 328,763 328,874 329,923 220,027 219,970 220,036 30.60%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 6.92% 7.12% 6.71% 6.39% 6.63% 6.59% 6.24% -
ROE 25.65% 17.57% 12.15% 5.63% 22.39% 17.51% 11.39% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 425.49 328.11 229.91 110.48 593.94 443.22 282.56 31.34%
EPS 22.66 21.44 14.21 6.53 24.49 27.14 16.40 24.02%
DPS 7.00 0.00 0.00 0.00 6.50 0.00 0.00 -
NAPS 1.06 1.22 1.17 1.16 1.64 1.55 1.44 -18.45%
Adjusted Per Share Value based on latest NOSH - 329,923
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 38.36 29.60 20.75 10.00 35.86 26.75 17.06 71.54%
EPS 2.45 1.93 1.28 0.59 2.22 1.64 0.99 82.85%
DPS 0.63 0.00 0.00 0.00 0.39 0.00 0.00 -
NAPS 0.0956 0.1101 0.1056 0.105 0.099 0.0936 0.0869 6.56%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 1.23 1.17 1.31 1.33 1.24 1.25 1.17 -
P/RPS 0.29 0.36 0.57 1.20 0.21 0.28 0.41 -20.59%
P/EPS 4.52 5.46 9.22 20.37 3.38 4.61 7.13 -26.18%
EY 22.11 18.32 10.85 4.91 29.62 21.71 14.02 35.44%
DY 5.69 0.00 0.00 0.00 5.24 0.00 0.00 -
P/NAPS 1.16 0.96 1.12 1.15 0.76 0.81 0.81 27.02%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 21/05/09 16/02/09 19/11/08 26/08/08 21/05/08 21/02/08 19/12/07 -
Price 1.33 1.23 1.17 1.37 1.43 1.25 1.22 -
P/RPS 0.31 0.37 0.51 1.24 0.24 0.28 0.43 -19.58%
P/EPS 4.89 5.74 8.23 20.98 3.89 4.61 7.44 -24.38%
EY 20.44 17.43 12.15 4.77 25.68 21.71 13.44 32.21%
DY 5.26 0.00 0.00 0.00 4.55 0.00 0.00 -
P/NAPS 1.25 1.01 1.00 1.18 0.87 0.81 0.85 29.28%

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