[QL] QoQ Cumulative Quarter Result on 30-Sep-2001 [#2]

Stock
[QL] QL RESOURCES BHD
Announcement Date
06-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
30-Sep-2001 [#2]
Profit Trend
QoQ- 104.04%
YoY- 20.12%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Cumulative Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 148,639 562,961 406,836 260,255 127,037 475,703 353,169 -43.92%
PBT 6,543 26,732 19,784 13,003 6,251 25,473 18,651 -50.35%
Tax -1,920 -8,690 -6,424 -4,166 -1,920 -8,870 -6,998 -57.87%
NP 4,623 18,042 13,360 8,837 4,331 16,603 11,653 -46.10%
-
NP to SH 4,623 18,042 13,360 8,837 4,331 16,603 11,653 -46.10%
-
Tax Rate 29.34% 32.51% 32.47% 32.04% 30.72% 34.82% 37.52% -
Total Cost 144,016 544,919 393,476 251,418 122,706 459,100 341,516 -43.85%
-
Net Worth 104,332 99,599 94,785 90,810 88,379 84,794 40,000 89.81%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - 5,160 - - - 1,439 - -
Div Payout % - 28.60% - - - 8.67% - -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 104,332 99,599 94,785 90,810 88,379 84,794 40,000 89.81%
NOSH 59,961 60,000 59,991 40,004 39,990 39,997 40,000 31.07%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 3.11% 3.20% 3.28% 3.40% 3.41% 3.49% 3.30% -
ROE 4.43% 18.11% 14.09% 9.73% 4.90% 19.58% 29.13% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 247.89 938.27 678.16 650.56 317.67 1,189.33 882.92 -57.22%
EPS 7.71 30.07 22.27 22.09 10.83 41.51 19.42 -46.07%
DPS 0.00 8.60 0.00 0.00 0.00 3.60 0.00 -
NAPS 1.74 1.66 1.58 2.27 2.21 2.12 1.00 44.81%
Adjusted Per Share Value based on latest NOSH - 39,991
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 4.08 15.45 11.16 7.14 3.49 13.05 9.69 -43.91%
EPS 0.13 0.50 0.37 0.24 0.12 0.46 0.32 -45.23%
DPS 0.00 0.14 0.00 0.00 0.00 0.04 0.00 -
NAPS 0.0286 0.0273 0.026 0.0249 0.0243 0.0233 0.011 89.41%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 26/12/00 -
Price 0.33 0.37 0.40 0.47 0.45 0.44 0.46 -
P/RPS 0.13 0.04 0.06 0.07 0.14 0.04 0.05 89.41%
P/EPS 4.28 1.23 1.80 2.13 4.16 1.06 1.58 94.67%
EY 23.36 81.27 55.68 47.00 24.07 94.34 63.33 -48.66%
DY 0.00 23.24 0.00 0.00 0.00 8.18 0.00 -
P/NAPS 0.19 0.22 0.25 0.21 0.20 0.21 0.46 -44.62%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 23/08/02 20/05/02 21/02/02 06/11/01 28/08/01 31/05/01 27/03/01 -
Price 2.55 0.35 0.37 0.52 0.48 0.42 0.45 -
P/RPS 1.03 0.04 0.05 0.08 0.15 0.04 0.05 655.64%
P/EPS 33.07 1.16 1.66 2.35 4.43 1.01 1.54 676.92%
EY 3.02 85.91 60.19 42.48 22.56 98.83 64.74 -87.11%
DY 0.00 24.57 0.00 0.00 0.00 8.57 0.00 -
P/NAPS 1.47 0.21 0.23 0.23 0.22 0.20 0.45 120.63%

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