[QL] QoQ Cumulative Quarter Result on 30-Sep-2005 [#2]

Stock
[QL] QL RESOURCES BHD
Announcement Date
22-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- 119.05%
YoY- 59.45%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 269,254 1,010,545 769,098 504,997 242,205 941,585 701,896 -47.29%
PBT 15,413 58,927 47,405 30,272 13,926 46,080 33,558 -40.55%
Tax -1,960 -7,525 -6,761 -3,959 -2,180 -9,962 -7,221 -58.17%
NP 13,453 51,402 40,644 26,313 11,746 36,118 26,337 -36.17%
-
NP to SH 12,364 48,346 38,211 25,248 11,526 36,118 26,337 -39.68%
-
Tax Rate 12.72% 12.77% 14.26% 13.08% 15.65% 21.62% 21.52% -
Total Cost 255,801 959,143 728,454 478,684 230,459 905,467 675,559 -47.75%
-
Net Worth 261,800 228,485 209,750 150,017 150,078 159,741 149,982 45.12%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - 10,918 10,797 8,100 - 6,449 - -
Div Payout % - 22.58% 28.26% 32.09% - 17.86% - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 261,800 228,485 209,750 150,017 150,078 159,741 149,982 45.12%
NOSH 220,000 202,199 199,952 150,017 150,078 149,991 149,982 29.18%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 5.00% 5.09% 5.28% 5.21% 4.85% 3.84% 3.75% -
ROE 4.72% 21.16% 18.22% 16.83% 7.68% 22.61% 17.56% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 122.39 499.78 384.64 336.62 161.39 627.76 467.98 -59.20%
EPS 5.62 23.91 19.11 12.62 5.76 18.06 13.17 -43.40%
DPS 0.00 5.40 5.40 5.40 0.00 4.30 0.00 -
NAPS 1.19 1.13 1.049 1.00 1.00 1.065 1.00 12.33%
Adjusted Per Share Value based on latest NOSH - 149,978
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 7.38 27.68 21.07 13.83 6.63 25.79 19.23 -47.28%
EPS 0.34 1.32 1.05 0.69 0.32 0.99 0.72 -39.44%
DPS 0.00 0.30 0.30 0.22 0.00 0.18 0.00 -
NAPS 0.0717 0.0626 0.0575 0.0411 0.0411 0.0438 0.0411 45.06%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.89 0.88 0.83 1.03 0.94 0.94 0.82 -
P/RPS 0.73 0.18 0.22 0.31 0.58 0.15 0.18 154.96%
P/EPS 15.84 3.68 4.34 6.12 12.24 3.90 4.67 126.25%
EY 6.31 27.17 23.02 16.34 8.17 25.62 21.41 -55.81%
DY 0.00 6.14 6.51 5.24 0.00 4.57 0.00 -
P/NAPS 0.75 0.78 0.79 1.03 0.94 0.88 0.82 -5.79%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 15/09/06 25/05/06 27/02/06 22/11/05 25/08/05 26/05/05 24/02/05 -
Price 0.90 0.89 0.93 0.83 1.05 0.92 0.95 -
P/RPS 0.74 0.18 0.24 0.25 0.65 0.15 0.20 139.79%
P/EPS 16.01 3.72 4.87 4.93 13.67 3.82 5.41 106.53%
EY 6.24 26.87 20.55 20.28 7.31 26.17 18.48 -51.60%
DY 0.00 6.07 5.81 6.51 0.00 4.67 0.00 -
P/NAPS 0.76 0.79 0.89 0.83 1.05 0.86 0.95 -13.85%

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