[QL] QoQ Cumulative Quarter Result on 30-Sep-2006 [#2]

Stock
[QL] QL RESOURCES BHD
Announcement Date
24-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- 124.92%
YoY- 10.14%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 313,971 1,118,519 852,519 561,277 269,254 1,010,545 769,098 -45.05%
PBT 18,535 77,129 58,085 34,936 15,413 58,927 47,405 -46.62%
Tax -2,267 -8,545 -7,417 -4,271 -1,960 -7,525 -6,761 -51.83%
NP 16,268 68,584 50,668 30,665 13,453 51,402 40,644 -45.77%
-
NP to SH 15,425 63,248 45,999 27,809 12,364 48,346 38,211 -45.46%
-
Tax Rate 12.23% 11.08% 12.77% 12.23% 12.72% 12.77% 14.26% -
Total Cost 297,703 1,049,935 801,851 530,612 255,801 959,143 728,454 -45.01%
-
Net Worth 312,460 296,980 279,381 261,809 261,800 228,485 209,750 30.53%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - 16,058 - 14,256 - 10,918 10,797 -
Div Payout % - 25.39% - 51.27% - 22.58% 28.26% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 312,460 296,980 279,381 261,809 261,800 228,485 209,750 30.53%
NOSH 220,042 219,985 219,985 220,007 220,000 202,199 199,952 6.60%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 5.18% 6.13% 5.94% 5.46% 5.00% 5.09% 5.28% -
ROE 4.94% 21.30% 16.46% 10.62% 4.72% 21.16% 18.22% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 142.69 508.45 387.53 255.12 122.39 499.78 384.64 -48.46%
EPS 7.01 28.75 20.91 12.64 5.62 23.91 19.11 -48.85%
DPS 0.00 7.30 0.00 6.48 0.00 5.40 5.40 -
NAPS 1.42 1.35 1.27 1.19 1.19 1.13 1.049 22.43%
Adjusted Per Share Value based on latest NOSH - 220,014
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 8.62 30.69 23.39 15.40 7.39 27.73 21.10 -45.03%
EPS 0.42 1.74 1.26 0.76 0.34 1.33 1.05 -45.80%
DPS 0.00 0.44 0.00 0.39 0.00 0.30 0.30 -
NAPS 0.0857 0.0815 0.0767 0.0718 0.0718 0.0627 0.0576 30.42%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.17 0.93 0.95 0.89 0.89 0.88 0.83 -
P/RPS 0.82 0.18 0.25 0.35 0.73 0.18 0.22 140.97%
P/EPS 16.69 3.23 4.54 7.04 15.84 3.68 4.34 146.06%
EY 5.99 30.91 22.01 14.20 6.31 27.17 23.02 -59.34%
DY 0.00 7.85 0.00 7.28 0.00 6.14 6.51 -
P/NAPS 0.82 0.69 0.75 0.75 0.75 0.78 0.79 2.52%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 20/08/07 21/05/07 09/02/07 24/11/06 15/09/06 25/05/06 27/02/06 -
Price 1.11 1.05 0.99 0.92 0.90 0.89 0.93 -
P/RPS 0.78 0.21 0.26 0.36 0.74 0.18 0.24 119.88%
P/EPS 15.83 3.65 4.73 7.28 16.01 3.72 4.87 119.90%
EY 6.32 27.38 21.12 13.74 6.24 26.87 20.55 -54.53%
DY 0.00 6.95 0.00 7.04 0.00 6.07 5.81 -
P/NAPS 0.78 0.78 0.78 0.77 0.76 0.79 0.89 -8.44%

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