[QL] QoQ Cumulative Quarter Result on 30-Jun-2005 [#1]

Stock
[QL] QL RESOURCES BHD
Announcement Date
25-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Jun-2005 [#1]
Profit Trend
QoQ- -68.09%
YoY- 67.77%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 1,010,545 769,098 504,997 242,205 941,585 701,896 457,305 69.73%
PBT 58,927 47,405 30,272 13,926 46,080 33,558 20,336 103.38%
Tax -7,525 -6,761 -3,959 -2,180 -9,962 -7,221 -4,502 40.88%
NP 51,402 40,644 26,313 11,746 36,118 26,337 15,834 119.40%
-
NP to SH 48,346 38,211 25,248 11,526 36,118 26,337 15,834 110.60%
-
Tax Rate 12.77% 14.26% 13.08% 15.65% 21.62% 21.52% 22.14% -
Total Cost 959,143 728,454 478,684 230,459 905,467 675,559 441,471 67.82%
-
Net Worth 228,485 209,750 150,017 150,078 159,741 149,982 140,496 38.33%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 10,918 10,797 8,100 - 6,449 - 6,477 41.68%
Div Payout % 22.58% 28.26% 32.09% - 17.86% - 40.91% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 228,485 209,750 150,017 150,078 159,741 149,982 140,496 38.33%
NOSH 202,199 199,952 150,017 150,078 149,991 149,982 149,943 22.08%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 5.09% 5.28% 5.21% 4.85% 3.84% 3.75% 3.46% -
ROE 21.16% 18.22% 16.83% 7.68% 22.61% 17.56% 11.27% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 499.78 384.64 336.62 161.39 627.76 467.98 304.99 39.03%
EPS 23.91 19.11 12.62 5.76 18.06 13.17 10.56 72.51%
DPS 5.40 5.40 5.40 0.00 4.30 0.00 4.32 16.05%
NAPS 1.13 1.049 1.00 1.00 1.065 1.00 0.937 13.31%
Adjusted Per Share Value based on latest NOSH - 150,078
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 27.73 21.10 13.86 6.65 25.84 19.26 12.55 69.72%
EPS 1.33 1.05 0.69 0.32 0.99 0.72 0.43 112.43%
DPS 0.30 0.30 0.22 0.00 0.18 0.00 0.18 40.61%
NAPS 0.0627 0.0576 0.0412 0.0412 0.0438 0.0412 0.0386 38.22%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.88 0.83 1.03 0.94 0.94 0.82 0.72 -
P/RPS 0.18 0.22 0.31 0.58 0.15 0.18 0.24 -17.46%
P/EPS 3.68 4.34 6.12 12.24 3.90 4.67 6.82 -33.74%
EY 27.17 23.02 16.34 8.17 25.62 21.41 14.67 50.86%
DY 6.14 6.51 5.24 0.00 4.57 0.00 6.00 1.55%
P/NAPS 0.78 0.79 1.03 0.94 0.88 0.82 0.77 0.86%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 25/05/06 27/02/06 22/11/05 25/08/05 26/05/05 24/02/05 23/11/04 -
Price 0.89 0.93 0.83 1.05 0.92 0.95 0.77 -
P/RPS 0.18 0.24 0.25 0.65 0.15 0.20 0.25 -19.68%
P/EPS 3.72 4.87 4.93 13.67 3.82 5.41 7.29 -36.16%
EY 26.87 20.55 20.28 7.31 26.17 18.48 13.71 56.67%
DY 6.07 5.81 6.51 0.00 4.67 0.00 5.61 5.39%
P/NAPS 0.79 0.89 0.83 1.05 0.86 0.95 0.82 -2.45%

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