[QL] YoY Annualized Quarter Result on 30-Jun-2005 [#1]

Stock
[QL] QL RESOURCES BHD
Announcement Date
25-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Jun-2005 [#1]
Profit Trend
QoQ- 27.65%
YoY- 67.77%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 1,457,968 1,255,884 1,077,016 968,820 899,876 800,792 594,556 16.10%
PBT 107,404 74,140 61,652 55,704 36,196 32,524 26,172 26.50%
Tax -14,216 -9,068 -7,840 -8,720 -8,716 -10,744 -7,680 10.79%
NP 93,188 65,072 53,812 46,984 27,480 21,780 18,492 30.90%
-
NP to SH 86,176 61,700 49,456 46,104 27,480 21,780 18,492 29.21%
-
Tax Rate 13.24% 12.23% 12.72% 15.65% 24.08% 33.03% 29.34% -
Total Cost 1,364,780 1,190,812 1,023,204 921,836 872,396 779,012 576,064 15.44%
-
Net Worth 382,711 312,460 261,800 150,078 138,000 119,978 104,332 24.16%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 382,711 312,460 261,800 150,078 138,000 119,978 104,332 24.16%
NOSH 329,923 220,042 220,000 150,078 150,000 59,989 59,961 32.83%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 6.39% 5.18% 5.00% 4.85% 3.05% 2.72% 3.11% -
ROE 22.52% 19.75% 18.89% 30.72% 19.91% 18.15% 17.72% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 441.91 570.75 489.55 645.54 599.92 1,334.89 991.57 -12.59%
EPS 26.12 28.04 22.48 23.04 18.32 14.52 30.84 -2.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 1.42 1.19 1.00 0.92 2.00 1.74 -6.52%
Adjusted Per Share Value based on latest NOSH - 150,078
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 39.94 34.40 29.50 26.54 24.65 21.94 16.29 16.10%
EPS 2.36 1.69 1.35 1.26 0.75 0.60 0.51 29.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1048 0.0856 0.0717 0.0411 0.0378 0.0329 0.0286 24.14%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 1.33 1.17 0.89 0.94 0.73 0.37 0.33 -
P/RPS 0.30 0.20 0.18 0.15 0.12 0.03 0.03 46.72%
P/EPS 5.09 4.17 3.96 3.06 3.98 1.02 1.07 29.65%
EY 19.64 23.97 25.26 32.68 25.10 98.13 93.45 -22.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 0.82 0.75 0.94 0.79 0.19 0.19 34.96%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 26/08/08 20/08/07 15/09/06 25/08/05 25/08/04 25/08/03 23/08/02 -
Price 1.37 1.11 0.90 1.05 0.75 0.46 2.55 -
P/RPS 0.31 0.19 0.18 0.16 0.13 0.03 0.26 2.97%
P/EPS 5.25 3.96 4.00 3.42 4.09 1.27 8.27 -7.28%
EY 19.07 25.26 24.98 29.26 24.43 78.93 12.09 7.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 0.78 0.76 1.05 0.82 0.23 1.47 -3.59%

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