[QL] YoY Quarter Result on 31-Dec-2001 [#3]

Stock
[QL] QL RESOURCES BHD
Announcement Date
21-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Dec-2001 [#3]
Profit Trend
QoQ- 0.33%
YoY- 5.26%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Quarter Result
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Revenue 244,588 240,857 200,533 146,581 130,233 111,321 0 -100.00%
PBT 13,223 12,921 9,489 6,781 6,641 5,035 0 -100.00%
Tax -2,721 -4,268 -3,234 -2,259 -2,345 -1,842 0 -100.00%
NP 10,502 8,653 6,255 4,522 4,296 3,193 0 -100.00%
-
NP to SH 10,502 8,653 6,255 4,522 4,296 3,193 0 -100.00%
-
Tax Rate 20.58% 33.03% 34.08% 33.31% 35.31% 36.58% - -
Total Cost 234,086 232,204 194,278 142,059 125,937 108,128 0 -100.00%
-
Net Worth 150,028 119,985 112,146 94,758 79,600 52,524 0 -100.00%
Dividend
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Net Worth 150,028 119,985 112,146 94,758 79,600 52,524 0 -100.00%
NOSH 150,028 59,992 59,971 59,973 40,000 29,674 0 -100.00%
Ratio Analysis
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
NP Margin 4.29% 3.59% 3.12% 3.08% 3.30% 2.87% 0.00% -
ROE 7.00% 7.21% 5.58% 4.77% 5.40% 6.08% 0.00% -
Per Share
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 163.03 401.48 334.38 244.41 325.58 375.14 0.00 -100.00%
EPS 7.00 5.77 10.43 7.54 10.74 10.76 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 2.00 1.87 1.58 1.99 1.77 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 59,973
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 6.70 6.60 5.49 4.02 3.57 3.05 0.00 -100.00%
EPS 0.29 0.24 0.17 0.12 0.12 0.09 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0411 0.0329 0.0307 0.026 0.0218 0.0144 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - - -
Price 0.82 0.65 0.35 0.40 0.46 0.00 0.00 -
P/RPS 0.50 0.16 0.10 0.16 0.14 0.00 0.00 -100.00%
P/EPS 11.71 4.51 3.36 5.31 4.28 0.00 0.00 -100.00%
EY 8.54 22.19 29.80 18.85 23.35 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.33 0.19 0.25 0.23 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 24/02/05 26/02/04 25/02/03 21/02/02 27/03/01 05/04/00 - -
Price 0.95 0.73 0.34 0.37 0.45 0.58 0.00 -
P/RPS 0.58 0.18 0.10 0.15 0.14 0.15 0.00 -100.00%
P/EPS 13.57 5.06 3.26 4.91 4.19 5.39 0.00 -100.00%
EY 7.37 19.76 30.68 20.38 23.87 18.55 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.37 0.18 0.23 0.23 0.33 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