[QL] QoQ Cumulative Quarter Result on 31-Dec-2001 [#3]

Stock
[QL] QL RESOURCES BHD
Announcement Date
21-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Dec-2001 [#3]
Profit Trend
QoQ- 51.18%
YoY- 14.65%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Cumulative Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 314,738 148,639 562,961 406,836 260,255 127,037 475,703 -24.05%
PBT 15,045 6,543 26,732 19,784 13,003 6,251 25,473 -29.58%
Tax -4,542 -1,920 -8,690 -6,424 -4,166 -1,920 -8,870 -35.96%
NP 10,503 4,623 18,042 13,360 8,837 4,331 16,603 -26.28%
-
NP to SH 10,503 4,623 18,042 13,360 8,837 4,331 16,603 -26.28%
-
Tax Rate 30.19% 29.34% 32.51% 32.47% 32.04% 30.72% 34.82% -
Total Cost 304,235 144,016 544,919 393,476 251,418 122,706 459,100 -23.97%
-
Net Worth 104,970 104,332 99,599 94,785 90,810 88,379 84,794 15.27%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 5,158 - 5,160 - - - 1,439 134.03%
Div Payout % 49.11% - 28.60% - - - 8.67% -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 104,970 104,332 99,599 94,785 90,810 88,379 84,794 15.27%
NOSH 59,982 59,961 60,000 59,991 40,004 39,990 39,997 30.98%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 3.34% 3.11% 3.20% 3.28% 3.40% 3.41% 3.49% -
ROE 10.01% 4.43% 18.11% 14.09% 9.73% 4.90% 19.58% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 524.71 247.89 938.27 678.16 650.56 317.67 1,189.33 -42.01%
EPS 17.51 7.71 30.07 22.27 22.09 10.83 41.51 -43.72%
DPS 8.60 0.00 8.60 0.00 0.00 0.00 3.60 78.60%
NAPS 1.75 1.74 1.66 1.58 2.27 2.21 2.12 -11.99%
Adjusted Per Share Value based on latest NOSH - 59,973
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 8.62 4.07 15.42 11.14 7.13 3.48 13.03 -24.05%
EPS 0.29 0.13 0.49 0.37 0.24 0.12 0.45 -25.37%
DPS 0.14 0.00 0.14 0.00 0.00 0.00 0.04 130.34%
NAPS 0.0288 0.0286 0.0273 0.026 0.0249 0.0242 0.0232 15.49%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 -
Price 0.35 0.33 0.37 0.40 0.47 0.45 0.44 -
P/RPS 0.07 0.13 0.04 0.06 0.07 0.14 0.04 45.17%
P/EPS 2.00 4.28 1.23 1.80 2.13 4.16 1.06 52.63%
EY 50.03 23.36 81.27 55.68 47.00 24.07 94.34 -34.45%
DY 24.57 0.00 23.24 0.00 0.00 0.00 8.18 108.03%
P/NAPS 0.20 0.19 0.22 0.25 0.21 0.20 0.21 -3.19%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 28/11/02 23/08/02 20/05/02 21/02/02 06/11/01 28/08/01 31/05/01 -
Price 0.35 2.55 0.35 0.37 0.52 0.48 0.42 -
P/RPS 0.07 1.03 0.04 0.05 0.08 0.15 0.04 45.17%
P/EPS 2.00 33.07 1.16 1.66 2.35 4.43 1.01 57.62%
EY 50.03 3.02 85.91 60.19 42.48 22.56 98.83 -36.45%
DY 24.57 0.00 24.57 0.00 0.00 0.00 8.57 101.68%
P/NAPS 0.20 1.47 0.21 0.23 0.23 0.22 0.20 0.00%

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