[QL] QoQ Cumulative Quarter Result on 30-Sep-2007 [#2]

Stock
[QL] QL RESOURCES BHD
Announcement Date
19-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- 133.94%
YoY- 29.76%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 364,492 1,306,825 974,947 621,738 313,971 1,118,519 852,519 -43.27%
PBT 26,851 137,442 71,369 43,130 18,535 77,129 58,085 -40.24%
Tax -3,554 -50,849 -7,135 -4,332 -2,267 -8,545 -7,417 -38.79%
NP 23,297 86,593 64,234 38,798 16,268 68,584 50,668 -40.45%
-
NP to SH 21,544 80,802 59,700 36,086 15,425 63,248 45,999 -39.71%
-
Tax Rate 13.24% 37.00% 10.00% 10.04% 12.23% 11.08% 12.77% -
Total Cost 341,195 1,220,232 910,713 582,940 297,703 1,049,935 801,851 -43.45%
-
Net Worth 382,711 360,844 340,954 316,852 312,460 296,980 279,381 23.36%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - 14,301 - - - 16,058 - -
Div Payout % - 17.70% - - - 25.39% - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 382,711 360,844 340,954 316,852 312,460 296,980 279,381 23.36%
NOSH 329,923 220,027 219,970 220,036 220,042 219,985 219,985 31.05%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 6.39% 6.63% 6.59% 6.24% 5.18% 6.13% 5.94% -
ROE 5.63% 22.39% 17.51% 11.39% 4.94% 21.30% 16.46% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 110.48 593.94 443.22 282.56 142.69 508.45 387.53 -56.71%
EPS 6.53 24.49 27.14 16.40 7.01 28.75 20.91 -54.00%
DPS 0.00 6.50 0.00 0.00 0.00 7.30 0.00 -
NAPS 1.16 1.64 1.55 1.44 1.42 1.35 1.27 -5.86%
Adjusted Per Share Value based on latest NOSH - 220,021
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 10.00 35.86 26.75 17.06 8.62 30.69 23.39 -43.27%
EPS 0.59 2.22 1.64 0.99 0.42 1.74 1.26 -39.72%
DPS 0.00 0.39 0.00 0.00 0.00 0.44 0.00 -
NAPS 0.105 0.099 0.0936 0.0869 0.0857 0.0815 0.0767 23.31%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.33 1.24 1.25 1.17 1.17 0.93 0.95 -
P/RPS 1.20 0.21 0.28 0.41 0.82 0.18 0.25 184.82%
P/EPS 20.37 3.38 4.61 7.13 16.69 3.23 4.54 172.28%
EY 4.91 29.62 21.71 14.02 5.99 30.91 22.01 -63.25%
DY 0.00 5.24 0.00 0.00 0.00 7.85 0.00 -
P/NAPS 1.15 0.76 0.81 0.81 0.82 0.69 0.75 33.00%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 26/08/08 21/05/08 21/02/08 19/12/07 20/08/07 21/05/07 09/02/07 -
Price 1.37 1.43 1.25 1.22 1.11 1.05 0.99 -
P/RPS 1.24 0.24 0.28 0.43 0.78 0.21 0.26 183.60%
P/EPS 20.98 3.89 4.61 7.44 15.83 3.65 4.73 170.20%
EY 4.77 25.68 21.71 13.44 6.32 27.38 21.12 -62.94%
DY 0.00 4.55 0.00 0.00 0.00 6.95 0.00 -
P/NAPS 1.18 0.87 0.81 0.85 0.78 0.78 0.78 31.81%

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