[QL] QoQ Cumulative Quarter Result on 31-Dec-2000 [#3]

Stock
[QL] QL RESOURCES BHD
Announcement Date
27-Mar-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2001
Quarter
31-Dec-2000 [#3]
Profit Trend
QoQ- 58.39%
YoY- 32.26%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Cumulative Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 260,255 127,037 475,703 353,169 222,936 106,313 407,201 -25.78%
PBT 13,003 6,251 25,473 18,651 12,010 5,655 20,058 -25.07%
Tax -4,166 -1,920 -8,870 -6,998 -4,653 -2,212 -7,119 -30.01%
NP 8,837 4,331 16,603 11,653 7,357 3,443 12,939 -22.42%
-
NP to SH 8,837 4,331 16,603 11,653 7,357 3,443 12,939 -22.42%
-
Tax Rate 32.04% 30.72% 34.82% 37.52% 38.74% 39.12% 35.49% -
Total Cost 251,418 122,706 459,100 341,516 215,579 102,870 394,262 -25.89%
-
Net Worth 90,810 88,379 84,794 40,000 76,800 72,794 69,594 19.39%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - - 1,439 - - - - -
Div Payout % - - 8.67% - - - - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 90,810 88,379 84,794 40,000 76,800 72,794 69,594 19.39%
NOSH 40,004 39,990 39,997 40,000 40,000 39,996 39,996 0.01%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 3.40% 3.41% 3.49% 3.30% 3.30% 3.24% 3.18% -
ROE 9.73% 4.90% 19.58% 29.13% 9.58% 4.73% 18.59% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 650.56 317.67 1,189.33 882.92 557.34 265.80 1,018.08 -25.79%
EPS 22.09 10.83 41.51 19.42 18.39 8.61 32.35 -22.43%
DPS 0.00 0.00 3.60 0.00 0.00 0.00 0.00 -
NAPS 2.27 2.21 2.12 1.00 1.92 1.82 1.74 19.37%
Adjusted Per Share Value based on latest NOSH - 40,000
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 10.69 5.22 19.55 14.51 9.16 4.37 16.73 -25.79%
EPS 0.36 0.18 0.68 0.48 0.30 0.14 0.53 -22.71%
DPS 0.00 0.00 0.06 0.00 0.00 0.00 0.00 -
NAPS 0.0373 0.0363 0.0348 0.0164 0.0316 0.0299 0.0286 19.35%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 27/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 0.47 0.45 0.44 0.46 0.43 0.48 0.63 -
P/RPS 0.07 0.14 0.04 0.05 0.08 0.18 0.06 10.81%
P/EPS 2.13 4.16 1.06 1.58 2.34 5.58 1.95 6.05%
EY 47.00 24.07 94.34 63.33 42.77 17.93 51.35 -5.72%
DY 0.00 0.00 8.18 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.20 0.21 0.46 0.22 0.26 0.36 -30.16%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 06/11/01 28/08/01 31/05/01 27/03/01 20/11/00 29/08/00 26/05/00 -
Price 0.52 0.48 0.42 0.45 0.46 0.47 0.54 -
P/RPS 0.08 0.15 0.04 0.05 0.08 0.18 0.05 36.75%
P/EPS 2.35 4.43 1.01 1.54 2.50 5.46 1.67 25.54%
EY 42.48 22.56 98.83 64.74 39.98 18.32 59.91 -20.46%
DY 0.00 0.00 8.57 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.22 0.20 0.45 0.24 0.26 0.31 -18.02%

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