[QL] QoQ Cumulative Quarter Result on 30-Sep-2004 [#2]

Stock
[QL] QL RESOURCES BHD
Announcement Date
23-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- 130.48%
YoY- 28.98%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 242,205 941,585 701,896 457,305 224,969 899,541 668,344 -49.20%
PBT 13,926 46,080 33,558 20,336 9,049 40,151 31,253 -41.69%
Tax -2,180 -9,962 -7,221 -4,502 -2,179 -13,262 -10,323 -64.57%
NP 11,746 36,118 26,337 15,834 6,870 26,889 20,930 -31.98%
-
NP to SH 11,526 36,118 26,337 15,834 6,870 26,889 20,930 -32.83%
-
Tax Rate 15.65% 21.62% 21.52% 22.14% 24.08% 33.03% 33.03% -
Total Cost 230,459 905,467 675,559 441,471 218,099 872,652 647,414 -49.80%
-
Net Worth 150,078 159,741 149,982 140,496 138,000 131,418 120,005 16.09%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - 6,449 - 6,477 - - - -
Div Payout % - 17.86% - 40.91% - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 150,078 159,741 149,982 140,496 138,000 131,418 120,005 16.09%
NOSH 150,078 149,991 149,982 149,943 150,000 150,000 60,002 84.36%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 4.85% 3.84% 3.75% 3.46% 3.05% 2.99% 3.13% -
ROE 7.68% 22.61% 17.56% 11.27% 4.98% 20.46% 17.44% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 161.39 627.76 467.98 304.99 149.98 1,499.71 1,113.85 -72.44%
EPS 5.76 18.06 13.17 10.56 4.58 17.93 13.95 -44.58%
DPS 0.00 4.30 0.00 4.32 0.00 0.00 0.00 -
NAPS 1.00 1.065 1.00 0.937 0.92 2.191 2.00 -37.03%
Adjusted Per Share Value based on latest NOSH - 149,899
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 9.95 38.69 28.84 18.79 9.24 36.96 27.46 -49.20%
EPS 0.47 1.48 1.08 0.65 0.28 1.10 0.86 -33.18%
DPS 0.00 0.27 0.00 0.27 0.00 0.00 0.00 -
NAPS 0.0617 0.0656 0.0616 0.0577 0.0567 0.054 0.0493 16.14%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.94 0.94 0.82 0.72 0.73 0.81 0.65 -
P/RPS 0.58 0.15 0.18 0.24 0.49 0.05 0.06 354.41%
P/EPS 12.24 3.90 4.67 6.82 15.94 1.81 1.86 251.56%
EY 8.17 25.62 21.41 14.67 6.27 55.34 53.66 -71.51%
DY 0.00 4.57 0.00 6.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.88 0.82 0.77 0.79 0.37 0.33 101.07%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 25/08/05 26/05/05 24/02/05 23/11/04 25/08/04 28/05/04 26/02/04 -
Price 1.05 0.92 0.95 0.77 0.75 0.77 0.73 -
P/RPS 0.65 0.15 0.20 0.25 0.50 0.05 0.07 342.38%
P/EPS 13.67 3.82 5.41 7.29 16.38 1.72 2.09 250.14%
EY 7.31 26.17 18.48 13.71 6.11 58.22 47.78 -71.42%
DY 0.00 4.67 0.00 5.61 0.00 0.00 0.00 -
P/NAPS 1.05 0.86 0.95 0.82 0.82 0.35 0.37 100.57%

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