[QL] QoQ Cumulative Quarter Result on 30-Jun-2004 [#1]

Stock
[QL] QL RESOURCES BHD
Announcement Date
25-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- -74.45%
YoY- 26.17%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 941,585 701,896 457,305 224,969 899,541 668,344 427,487 69.20%
PBT 46,080 33,558 20,336 9,049 40,151 31,253 18,331 84.77%
Tax -9,962 -7,221 -4,502 -2,179 -13,262 -10,323 -6,055 39.32%
NP 36,118 26,337 15,834 6,870 26,889 20,930 12,276 105.19%
-
NP to SH 36,118 26,337 15,834 6,870 26,889 20,930 12,276 105.19%
-
Tax Rate 21.62% 21.52% 22.14% 24.08% 33.03% 33.03% 33.03% -
Total Cost 905,467 675,559 441,471 218,099 872,652 647,414 415,211 68.08%
-
Net Worth 159,741 149,982 140,496 138,000 131,418 120,005 120,009 20.98%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div 6,449 - 6,477 - - - 5,184 15.65%
Div Payout % 17.86% - 40.91% - - - 42.23% -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 159,741 149,982 140,496 138,000 131,418 120,005 120,009 20.98%
NOSH 149,991 149,982 149,943 150,000 150,000 60,002 60,004 84.08%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 3.84% 3.75% 3.46% 3.05% 2.99% 3.13% 2.87% -
ROE 22.61% 17.56% 11.27% 4.98% 20.46% 17.44% 10.23% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 627.76 467.98 304.99 149.98 1,499.71 1,113.85 712.42 -8.08%
EPS 18.06 13.17 10.56 4.58 17.93 13.95 8.18 69.47%
DPS 4.30 0.00 4.32 0.00 0.00 0.00 8.64 -37.17%
NAPS 1.065 1.00 0.937 0.92 2.191 2.00 2.00 -34.27%
Adjusted Per Share Value based on latest NOSH - 150,000
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 38.69 28.84 18.79 9.24 36.96 27.46 17.57 69.17%
EPS 1.48 1.08 0.65 0.28 1.10 0.86 0.50 106.01%
DPS 0.27 0.00 0.27 0.00 0.00 0.00 0.21 18.22%
NAPS 0.0656 0.0616 0.0577 0.0567 0.054 0.0493 0.0493 20.95%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.94 0.82 0.72 0.73 0.81 0.65 0.46 -
P/RPS 0.15 0.18 0.24 0.49 0.05 0.06 0.06 84.09%
P/EPS 3.90 4.67 6.82 15.94 1.81 1.86 2.25 44.24%
EY 25.62 21.41 14.67 6.27 55.34 53.66 44.47 -30.73%
DY 4.57 0.00 6.00 0.00 0.00 0.00 18.78 -60.98%
P/NAPS 0.88 0.82 0.77 0.79 0.37 0.33 0.23 144.42%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 26/05/05 24/02/05 23/11/04 25/08/04 28/05/04 26/02/04 29/12/03 -
Price 0.92 0.95 0.77 0.75 0.77 0.73 0.64 -
P/RPS 0.15 0.20 0.25 0.50 0.05 0.07 0.09 40.52%
P/EPS 3.82 5.41 7.29 16.38 1.72 2.09 3.13 14.18%
EY 26.17 18.48 13.71 6.11 58.22 47.78 31.97 -12.48%
DY 4.67 0.00 5.61 0.00 0.00 0.00 13.50 -50.68%
P/NAPS 0.86 0.95 0.82 0.82 0.35 0.37 0.32 93.18%

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