[QL] QoQ Cumulative Quarter Result on 31-Dec-2003 [#3]

Stock
[QL] QL RESOURCES BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- 70.5%
YoY- 24.89%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 457,305 224,969 899,541 668,344 427,487 200,198 705,745 -25.05%
PBT 20,336 9,049 40,151 31,253 18,331 8,131 31,495 -25.23%
Tax -4,502 -2,179 -13,262 -10,323 -6,055 -2,686 -9,978 -41.08%
NP 15,834 6,870 26,889 20,930 12,276 5,445 21,517 -18.44%
-
NP to SH 15,834 6,870 26,889 20,930 12,276 5,445 21,517 -18.44%
-
Tax Rate 22.14% 24.08% 33.03% 33.03% 33.03% 33.03% 31.68% -
Total Cost 441,471 218,099 872,652 647,414 415,211 194,753 684,228 -25.27%
-
Net Worth 140,496 138,000 131,418 120,005 120,009 119,978 117,605 12.55%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 6,477 - - - 5,184 - 5,160 16.31%
Div Payout % 40.91% - - - 42.23% - 23.98% -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 140,496 138,000 131,418 120,005 120,009 119,978 117,605 12.55%
NOSH 149,943 150,000 150,000 60,002 60,004 59,989 60,002 83.84%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 3.46% 3.05% 2.99% 3.13% 2.87% 2.72% 3.05% -
ROE 11.27% 4.98% 20.46% 17.44% 10.23% 4.54% 18.30% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 304.99 149.98 1,499.71 1,113.85 712.42 333.72 1,176.19 -59.23%
EPS 10.56 4.58 17.93 13.95 8.18 3.63 35.86 -55.63%
DPS 4.32 0.00 0.00 0.00 8.64 0.00 8.60 -36.72%
NAPS 0.937 0.92 2.191 2.00 2.00 2.00 1.96 -38.77%
Adjusted Per Share Value based on latest NOSH - 59,992
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 18.79 9.24 36.96 27.46 17.57 8.23 29.00 -25.06%
EPS 0.65 0.28 1.10 0.86 0.50 0.22 0.88 -18.24%
DPS 0.27 0.00 0.00 0.00 0.21 0.00 0.21 18.18%
NAPS 0.0577 0.0567 0.054 0.0493 0.0493 0.0493 0.0483 12.54%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.72 0.73 0.81 0.65 0.46 0.37 0.35 -
P/RPS 0.24 0.49 0.05 0.06 0.06 0.11 0.03 298.48%
P/EPS 6.82 15.94 1.81 1.86 2.25 4.08 0.98 263.22%
EY 14.67 6.27 55.34 53.66 44.47 24.53 102.46 -72.53%
DY 6.00 0.00 0.00 0.00 18.78 0.00 24.57 -60.83%
P/NAPS 0.77 0.79 0.37 0.33 0.23 0.19 0.18 162.82%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 23/11/04 25/08/04 28/05/04 26/02/04 29/12/03 25/08/03 29/05/03 -
Price 0.77 0.75 0.77 0.73 0.64 0.46 0.38 -
P/RPS 0.25 0.50 0.05 0.07 0.09 0.14 0.03 309.45%
P/EPS 7.29 16.38 1.72 2.09 3.13 5.07 1.06 260.37%
EY 13.71 6.11 58.22 47.78 31.97 19.73 94.37 -72.26%
DY 5.61 0.00 0.00 0.00 13.50 0.00 22.63 -60.43%
P/NAPS 0.82 0.82 0.35 0.37 0.32 0.23 0.19 164.37%

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