[QL] QoQ Cumulative Quarter Result on 31-Mar-2004 [#4]

Stock
[QL] QL RESOURCES BHD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Mar-2004 [#4]
Profit Trend
QoQ- 28.47%
YoY- 24.97%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 701,896 457,305 224,969 899,541 668,344 427,487 200,198 129.90%
PBT 33,558 20,336 9,049 40,151 31,253 18,331 8,131 156.19%
Tax -7,221 -4,502 -2,179 -13,262 -10,323 -6,055 -2,686 92.76%
NP 26,337 15,834 6,870 26,889 20,930 12,276 5,445 184.64%
-
NP to SH 26,337 15,834 6,870 26,889 20,930 12,276 5,445 184.64%
-
Tax Rate 21.52% 22.14% 24.08% 33.03% 33.03% 33.03% 33.03% -
Total Cost 675,559 441,471 218,099 872,652 647,414 415,211 194,753 128.28%
-
Net Worth 149,982 140,496 138,000 131,418 120,005 120,009 119,978 15.96%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - 6,477 - - - 5,184 - -
Div Payout % - 40.91% - - - 42.23% - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 149,982 140,496 138,000 131,418 120,005 120,009 119,978 15.96%
NOSH 149,982 149,943 150,000 150,000 60,002 60,004 59,989 83.69%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 3.75% 3.46% 3.05% 2.99% 3.13% 2.87% 2.72% -
ROE 17.56% 11.27% 4.98% 20.46% 17.44% 10.23% 4.54% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 467.98 304.99 149.98 1,499.71 1,113.85 712.42 333.72 25.15%
EPS 13.17 10.56 4.58 17.93 13.95 8.18 3.63 135.19%
DPS 0.00 4.32 0.00 0.00 0.00 8.64 0.00 -
NAPS 1.00 0.937 0.92 2.191 2.00 2.00 2.00 -36.87%
Adjusted Per Share Value based on latest NOSH - 150,000
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 19.23 12.53 6.16 24.64 18.31 11.71 5.48 130.04%
EPS 0.72 0.43 0.19 0.74 0.57 0.34 0.15 183.20%
DPS 0.00 0.18 0.00 0.00 0.00 0.14 0.00 -
NAPS 0.0411 0.0385 0.0378 0.036 0.0329 0.0329 0.0329 15.91%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.82 0.72 0.73 0.81 0.65 0.46 0.37 -
P/RPS 0.18 0.24 0.49 0.05 0.06 0.06 0.11 38.65%
P/EPS 4.67 6.82 15.94 1.81 1.86 2.25 4.08 9.37%
EY 21.41 14.67 6.27 55.34 53.66 44.47 24.53 -8.63%
DY 0.00 6.00 0.00 0.00 0.00 18.78 0.00 -
P/NAPS 0.82 0.77 0.79 0.37 0.33 0.23 0.19 163.90%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 24/02/05 23/11/04 25/08/04 28/05/04 26/02/04 29/12/03 25/08/03 -
Price 0.95 0.77 0.75 0.77 0.73 0.64 0.46 -
P/RPS 0.20 0.25 0.50 0.05 0.07 0.09 0.14 26.70%
P/EPS 5.41 7.29 16.38 1.72 2.09 3.13 5.07 4.40%
EY 18.48 13.71 6.11 58.22 47.78 31.97 19.73 -4.25%
DY 0.00 5.61 0.00 0.00 0.00 13.50 0.00 -
P/NAPS 0.95 0.82 0.82 0.35 0.37 0.32 0.23 156.32%

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