[QL] QoQ Cumulative Quarter Result on 30-Jun-2001 [#1]

Stock
[QL] QL RESOURCES BHD
Announcement Date
28-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
30-Jun-2001 [#1]
Profit Trend
QoQ- -73.91%
YoY- 25.79%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Cumulative Result
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Revenue 562,961 406,836 260,255 127,037 475,703 353,169 222,936 85.54%
PBT 26,732 19,784 13,003 6,251 25,473 18,651 12,010 70.55%
Tax -8,690 -6,424 -4,166 -1,920 -8,870 -6,998 -4,653 51.71%
NP 18,042 13,360 8,837 4,331 16,603 11,653 7,357 81.95%
-
NP to SH 18,042 13,360 8,837 4,331 16,603 11,653 7,357 81.95%
-
Tax Rate 32.51% 32.47% 32.04% 30.72% 34.82% 37.52% 38.74% -
Total Cost 544,919 393,476 251,418 122,706 459,100 341,516 215,579 85.66%
-
Net Worth 99,599 94,785 90,810 88,379 84,794 40,000 76,800 18.94%
Dividend
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Div 5,160 - - - 1,439 - - -
Div Payout % 28.60% - - - 8.67% - - -
Equity
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Net Worth 99,599 94,785 90,810 88,379 84,794 40,000 76,800 18.94%
NOSH 60,000 59,991 40,004 39,990 39,997 40,000 40,000 31.06%
Ratio Analysis
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
NP Margin 3.20% 3.28% 3.40% 3.41% 3.49% 3.30% 3.30% -
ROE 18.11% 14.09% 9.73% 4.90% 19.58% 29.13% 9.58% -
Per Share
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 938.27 678.16 650.56 317.67 1,189.33 882.92 557.34 41.56%
EPS 30.07 22.27 22.09 10.83 41.51 19.42 18.39 38.83%
DPS 8.60 0.00 0.00 0.00 3.60 0.00 0.00 -
NAPS 1.66 1.58 2.27 2.21 2.12 1.00 1.92 -9.25%
Adjusted Per Share Value based on latest NOSH - 39,990
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 15.45 11.16 7.14 3.49 13.05 9.69 6.12 85.50%
EPS 0.50 0.37 0.24 0.12 0.46 0.32 0.20 84.30%
DPS 0.14 0.00 0.00 0.00 0.04 0.00 0.00 -
NAPS 0.0273 0.026 0.0249 0.0243 0.0233 0.011 0.0211 18.75%
Price Multiplier on Financial Quarter End Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 26/12/00 29/09/00 -
Price 0.37 0.40 0.47 0.45 0.44 0.46 0.43 -
P/RPS 0.04 0.06 0.07 0.14 0.04 0.05 0.08 -37.03%
P/EPS 1.23 1.80 2.13 4.16 1.06 1.58 2.34 -34.89%
EY 81.27 55.68 47.00 24.07 94.34 63.33 42.77 53.47%
DY 23.24 0.00 0.00 0.00 8.18 0.00 0.00 -
P/NAPS 0.22 0.25 0.21 0.20 0.21 0.46 0.22 0.00%
Price Multiplier on Announcement Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 20/05/02 21/02/02 06/11/01 28/08/01 31/05/01 27/03/01 20/11/00 -
Price 0.35 0.37 0.52 0.48 0.42 0.45 0.46 -
P/RPS 0.04 0.05 0.08 0.15 0.04 0.05 0.08 -37.03%
P/EPS 1.16 1.66 2.35 4.43 1.01 1.54 2.50 -40.09%
EY 85.91 60.19 42.48 22.56 98.83 64.74 39.98 66.59%
DY 24.57 0.00 0.00 0.00 8.57 0.00 0.00 -
P/NAPS 0.21 0.23 0.23 0.22 0.20 0.45 0.24 -8.52%

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