[QL] YoY Annualized Quarter Result on 30-Jun-2002 [#1]

Stock
[QL] QL RESOURCES BHD
Announcement Date
23-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Jun-2002 [#1]
Profit Trend
QoQ- 2.49%
YoY- 6.74%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 968,820 899,876 800,792 594,556 508,148 425,252 0 -100.00%
PBT 55,704 36,196 32,524 26,172 25,004 22,620 0 -100.00%
Tax -8,720 -8,716 -10,744 -7,680 -7,680 -8,848 0 -100.00%
NP 46,984 27,480 21,780 18,492 17,324 13,772 0 -100.00%
-
NP to SH 46,104 27,480 21,780 18,492 17,324 13,772 0 -100.00%
-
Tax Rate 15.65% 24.08% 33.03% 29.34% 30.72% 39.12% - -
Total Cost 921,836 872,396 779,012 576,064 490,824 411,480 0 -100.00%
-
Net Worth 150,078 138,000 119,978 104,332 88,379 72,794 0 -100.00%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 150,078 138,000 119,978 104,332 88,379 72,794 0 -100.00%
NOSH 150,078 150,000 59,989 59,961 39,990 39,996 0 -100.00%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 4.85% 3.05% 2.72% 3.11% 3.41% 3.24% 0.00% -
ROE 30.72% 19.91% 18.15% 17.72% 19.60% 18.92% 0.00% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 645.54 599.92 1,334.89 991.57 1,270.66 1,063.21 0.00 -100.00%
EPS 23.04 18.32 14.52 30.84 43.32 34.44 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.92 2.00 1.74 2.21 1.82 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 59,961
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 26.58 24.69 21.97 16.31 13.94 11.67 0.00 -100.00%
EPS 1.27 0.75 0.60 0.51 0.48 0.38 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0412 0.0379 0.0329 0.0286 0.0243 0.02 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 0.94 0.73 0.37 0.33 0.45 0.48 0.00 -
P/RPS 0.15 0.12 0.03 0.03 0.04 0.05 0.00 -100.00%
P/EPS 3.06 3.98 1.02 1.07 1.04 1.39 0.00 -100.00%
EY 32.68 25.10 98.13 93.45 96.27 71.73 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.79 0.19 0.19 0.20 0.26 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 25/08/05 25/08/04 25/08/03 23/08/02 28/08/01 29/08/00 - -
Price 1.05 0.75 0.46 2.55 0.48 0.47 0.00 -
P/RPS 0.16 0.13 0.03 0.26 0.04 0.04 0.00 -100.00%
P/EPS 3.42 4.09 1.27 8.27 1.11 1.36 0.00 -100.00%
EY 29.26 24.43 78.93 12.09 90.25 73.26 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.82 0.23 1.47 0.22 0.26 0.00 -100.00%

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