[QL] QoQ Cumulative Quarter Result on 30-Sep-2008 [#2]

Stock
[QL] QL RESOURCES BHD
Announcement Date
19-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Sep-2008 [#2]
Profit Trend
QoQ- 116.92%
YoY- 29.5%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 356,340 1,397,905 1,078,697 756,112 364,492 1,306,825 974,947 -48.91%
PBT 27,329 109,897 85,875 57,322 26,851 137,442 71,369 -47.29%
Tax -3,811 -13,220 -9,089 -6,576 -3,554 -50,849 -7,135 -34.19%
NP 23,518 96,677 76,786 50,746 23,297 86,593 64,234 -48.85%
-
NP to SH 22,316 89,330 70,487 46,733 21,544 80,802 59,700 -48.13%
-
Tax Rate 13.94% 12.03% 10.58% 11.47% 13.24% 37.00% 10.00% -
Total Cost 332,822 1,301,228 1,001,911 705,366 341,195 1,220,232 910,713 -48.91%
-
Net Worth 441,738 348,252 401,092 384,782 382,711 360,844 340,954 18.86%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - 22,997 - - - 14,301 - -
Div Payout % - 25.74% - - - 17.70% - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 441,738 348,252 401,092 384,782 382,711 360,844 340,954 18.86%
NOSH 327,214 328,539 328,763 328,874 329,923 220,027 219,970 30.34%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 6.60% 6.92% 7.12% 6.71% 6.39% 6.63% 6.59% -
ROE 5.05% 25.65% 17.57% 12.15% 5.63% 22.39% 17.51% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 108.90 425.49 328.11 229.91 110.48 593.94 443.22 -60.80%
EPS 6.82 22.66 21.44 14.21 6.53 24.49 27.14 -60.21%
DPS 0.00 7.00 0.00 0.00 0.00 6.50 0.00 -
NAPS 1.35 1.06 1.22 1.17 1.16 1.64 1.55 -8.80%
Adjusted Per Share Value based on latest NOSH - 328,838
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 9.78 38.36 29.60 20.75 10.00 35.86 26.75 -48.90%
EPS 0.61 2.45 1.93 1.28 0.59 2.22 1.64 -48.31%
DPS 0.00 0.63 0.00 0.00 0.00 0.39 0.00 -
NAPS 0.1212 0.0956 0.1101 0.1056 0.105 0.099 0.0936 18.81%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.48 1.23 1.17 1.31 1.33 1.24 1.25 -
P/RPS 1.36 0.29 0.36 0.57 1.20 0.21 0.28 187.08%
P/EPS 21.70 4.52 5.46 9.22 20.37 3.38 4.61 181.13%
EY 4.61 22.11 18.32 10.85 4.91 29.62 21.71 -64.44%
DY 0.00 5.69 0.00 0.00 0.00 5.24 0.00 -
P/NAPS 1.10 1.16 0.96 1.12 1.15 0.76 0.81 22.65%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 24/08/09 21/05/09 16/02/09 19/11/08 26/08/08 21/05/08 21/02/08 -
Price 1.62 1.33 1.23 1.17 1.37 1.43 1.25 -
P/RPS 1.49 0.31 0.37 0.51 1.24 0.24 0.28 205.11%
P/EPS 23.75 4.89 5.74 8.23 20.98 3.89 4.61 198.59%
EY 4.21 20.44 17.43 12.15 4.77 25.68 21.71 -66.53%
DY 0.00 5.26 0.00 0.00 0.00 4.55 0.00 -
P/NAPS 1.20 1.25 1.01 1.00 1.18 0.87 0.81 29.98%

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