[QL] YoY Cumulative Quarter Result on 31-Dec-2002 [#3]

Stock
[QL] QL RESOURCES BHD
Announcement Date
25-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- 59.56%
YoY- 25.44%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Cumulative Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 769,098 701,896 668,344 515,291 406,836 353,169 310,336 -0.96%
PBT 47,405 33,558 31,253 24,535 19,784 18,651 14,480 -1.25%
Tax -6,761 -7,221 -10,323 -7,776 -6,424 -6,998 -5,669 -0.18%
NP 40,644 26,337 20,930 16,759 13,360 11,653 8,811 -1.61%
-
NP to SH 38,211 26,337 20,930 16,759 13,360 11,653 8,811 -1.54%
-
Tax Rate 14.26% 21.52% 33.03% 31.69% 32.47% 37.52% 39.15% -
Total Cost 728,454 675,559 647,414 498,532 393,476 341,516 301,525 -0.93%
-
Net Worth 209,750 149,982 120,005 112,199 94,785 40,000 52,509 -1.46%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 10,797 - - - - - - -100.00%
Div Payout % 28.26% - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 209,750 149,982 120,005 112,199 94,785 40,000 52,509 -1.46%
NOSH 199,952 149,982 60,002 59,999 59,991 40,000 29,666 -2.00%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 5.28% 3.75% 3.13% 3.25% 3.28% 3.30% 2.84% -
ROE 18.22% 17.56% 17.44% 14.94% 14.09% 29.13% 16.78% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 384.64 467.98 1,113.85 858.82 678.16 882.92 1,046.08 1.06%
EPS 19.11 13.17 13.95 27.93 22.27 19.42 29.70 0.46%
DPS 5.40 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 1.049 1.00 2.00 1.87 1.58 1.00 1.77 0.55%
Adjusted Per Share Value based on latest NOSH - 59,971
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 21.10 19.26 18.34 14.14 11.16 9.69 8.52 -0.95%
EPS 1.05 0.72 0.57 0.46 0.37 0.32 0.24 -1.55%
DPS 0.30 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 0.0576 0.0412 0.0329 0.0308 0.026 0.011 0.0144 -1.46%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.83 0.82 0.65 0.35 0.40 0.46 0.00 -
P/RPS 0.22 0.18 0.06 0.04 0.06 0.05 0.00 -100.00%
P/EPS 4.34 4.67 1.86 1.25 1.80 1.58 0.00 -100.00%
EY 23.02 21.41 53.66 79.80 55.68 63.33 0.00 -100.00%
DY 6.51 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.79 0.82 0.33 0.19 0.25 0.46 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 27/02/06 24/02/05 26/02/04 25/02/03 21/02/02 27/03/01 05/04/00 -
Price 0.93 0.95 0.73 0.34 0.37 0.45 0.58 -
P/RPS 0.24 0.20 0.07 0.04 0.05 0.05 0.06 -1.46%
P/EPS 4.87 5.41 2.09 1.22 1.66 1.54 1.95 -0.96%
EY 20.55 18.48 47.78 82.15 60.19 64.74 51.21 0.97%
DY 5.81 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.89 0.95 0.37 0.18 0.23 0.45 0.33 -1.04%

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