[QL] QoQ Cumulative 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- -74.38%
YoY- 6.74%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Cumulative Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 705,745 515,291 314,738 148,639 562,961 406,836 260,255 94.57%
PBT 31,495 24,535 15,045 6,543 26,732 19,784 13,003 80.45%
Tax -9,978 -7,776 -4,542 -1,920 -8,690 -6,424 -4,166 79.10%
NP 21,517 16,759 10,503 4,623 18,042 13,360 8,837 81.08%
-
NP to SH 21,517 16,759 10,503 4,623 18,042 13,360 8,837 81.08%
-
Tax Rate 31.68% 31.69% 30.19% 29.34% 32.51% 32.47% 32.04% -
Total Cost 684,228 498,532 304,235 144,016 544,919 393,476 251,418 95.04%
-
Net Worth 117,605 112,199 104,970 104,332 99,599 94,785 90,810 18.83%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 5,160 - 5,158 - 5,160 - - -
Div Payout % 23.98% - 49.11% - 28.60% - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 117,605 112,199 104,970 104,332 99,599 94,785 90,810 18.83%
NOSH 60,002 59,999 59,982 59,961 60,000 59,991 40,004 31.06%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 3.05% 3.25% 3.34% 3.11% 3.20% 3.28% 3.40% -
ROE 18.30% 14.94% 10.01% 4.43% 18.11% 14.09% 9.73% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 1,176.19 858.82 524.71 247.89 938.27 678.16 650.56 48.46%
EPS 35.86 27.93 17.51 7.71 30.07 22.27 22.09 38.16%
DPS 8.60 0.00 8.60 0.00 8.60 0.00 0.00 -
NAPS 1.96 1.87 1.75 1.74 1.66 1.58 2.27 -9.33%
Adjusted Per Share Value based on latest NOSH - 59,961
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 29.00 21.17 12.93 6.11 23.13 16.72 10.69 94.63%
EPS 0.88 0.69 0.43 0.19 0.74 0.55 0.36 81.56%
DPS 0.21 0.00 0.21 0.00 0.21 0.00 0.00 -
NAPS 0.0483 0.0461 0.0431 0.0429 0.0409 0.0389 0.0373 18.82%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 -
Price 0.35 0.35 0.35 0.33 0.37 0.40 0.47 -
P/RPS 0.03 0.04 0.07 0.13 0.04 0.06 0.07 -43.18%
P/EPS 0.98 1.25 2.00 4.28 1.23 1.80 2.13 -40.43%
EY 102.46 79.80 50.03 23.36 81.27 55.68 47.00 68.20%
DY 24.57 0.00 24.57 0.00 23.24 0.00 0.00 -
P/NAPS 0.18 0.19 0.20 0.19 0.22 0.25 0.21 -9.77%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 29/05/03 25/02/03 28/11/02 23/08/02 20/05/02 21/02/02 06/11/01 -
Price 0.38 0.34 0.35 2.55 0.35 0.37 0.52 -
P/RPS 0.03 0.04 0.07 1.03 0.04 0.05 0.08 -48.02%
P/EPS 1.06 1.22 2.00 33.07 1.16 1.66 2.35 -41.21%
EY 94.37 82.15 50.03 3.02 85.91 60.19 42.48 70.33%
DY 22.63 0.00 24.57 0.00 24.57 0.00 0.00 -
P/NAPS 0.19 0.18 0.20 1.47 0.21 0.23 0.23 -11.96%

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