[QL] QoQ Cumulative Quarter Result on 31-Mar-2002 [#4]

Stock
[QL] QL RESOURCES BHD
Announcement Date
20-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Mar-2002 [#4]
Profit Trend
QoQ- 35.04%
YoY- 8.67%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Cumulative Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 515,291 314,738 148,639 562,961 406,836 260,255 127,037 153.69%
PBT 24,535 15,045 6,543 26,732 19,784 13,003 6,251 148.20%
Tax -7,776 -4,542 -1,920 -8,690 -6,424 -4,166 -1,920 153.43%
NP 16,759 10,503 4,623 18,042 13,360 8,837 4,331 145.86%
-
NP to SH 16,759 10,503 4,623 18,042 13,360 8,837 4,331 145.86%
-
Tax Rate 31.69% 30.19% 29.34% 32.51% 32.47% 32.04% 30.72% -
Total Cost 498,532 304,235 144,016 544,919 393,476 251,418 122,706 153.96%
-
Net Worth 112,199 104,970 104,332 99,599 94,785 90,810 88,379 17.19%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - 5,158 - 5,160 - - - -
Div Payout % - 49.11% - 28.60% - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 112,199 104,970 104,332 99,599 94,785 90,810 88,379 17.19%
NOSH 59,999 59,982 59,961 60,000 59,991 40,004 39,990 30.96%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 3.25% 3.34% 3.11% 3.20% 3.28% 3.40% 3.41% -
ROE 14.94% 10.01% 4.43% 18.11% 14.09% 9.73% 4.90% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 858.82 524.71 247.89 938.27 678.16 650.56 317.67 93.71%
EPS 27.93 17.51 7.71 30.07 22.27 22.09 10.83 87.73%
DPS 0.00 8.60 0.00 8.60 0.00 0.00 0.00 -
NAPS 1.87 1.75 1.74 1.66 1.58 2.27 2.21 -10.51%
Adjusted Per Share Value based on latest NOSH - 60,025
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 14.12 8.62 4.07 15.42 11.14 7.13 3.48 153.74%
EPS 0.46 0.29 0.13 0.49 0.37 0.24 0.12 144.33%
DPS 0.00 0.14 0.00 0.14 0.00 0.00 0.00 -
NAPS 0.0307 0.0288 0.0286 0.0273 0.026 0.0249 0.0242 17.13%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 -
Price 0.35 0.35 0.33 0.37 0.40 0.47 0.45 -
P/RPS 0.04 0.07 0.13 0.04 0.06 0.07 0.14 -56.52%
P/EPS 1.25 2.00 4.28 1.23 1.80 2.13 4.16 -55.03%
EY 79.80 50.03 23.36 81.27 55.68 47.00 24.07 121.85%
DY 0.00 24.57 0.00 23.24 0.00 0.00 0.00 -
P/NAPS 0.19 0.20 0.19 0.22 0.25 0.21 0.20 -3.35%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 25/02/03 28/11/02 23/08/02 20/05/02 21/02/02 06/11/01 28/08/01 -
Price 0.34 0.35 2.55 0.35 0.37 0.52 0.48 -
P/RPS 0.04 0.07 1.03 0.04 0.05 0.08 0.15 -58.47%
P/EPS 1.22 2.00 33.07 1.16 1.66 2.35 4.43 -57.57%
EY 82.15 50.03 3.02 85.91 60.19 42.48 22.56 136.13%
DY 0.00 24.57 0.00 24.57 0.00 0.00 0.00 -
P/NAPS 0.18 0.20 1.47 0.21 0.23 0.23 0.22 -12.48%

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