[QL] QoQ Cumulative Quarter Result on 31-Dec-2004 [#3]

Stock
[QL] QL RESOURCES BHD
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- 66.33%
YoY- 25.83%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 504,997 242,205 941,585 701,896 457,305 224,969 899,541 -31.92%
PBT 30,272 13,926 46,080 33,558 20,336 9,049 40,151 -17.14%
Tax -3,959 -2,180 -9,962 -7,221 -4,502 -2,179 -13,262 -55.30%
NP 26,313 11,746 36,118 26,337 15,834 6,870 26,889 -1.43%
-
NP to SH 25,248 11,526 36,118 26,337 15,834 6,870 26,889 -4.10%
-
Tax Rate 13.08% 15.65% 21.62% 21.52% 22.14% 24.08% 33.03% -
Total Cost 478,684 230,459 905,467 675,559 441,471 218,099 872,652 -32.96%
-
Net Worth 150,017 150,078 159,741 149,982 140,496 138,000 131,418 9.21%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 8,100 - 6,449 - 6,477 - - -
Div Payout % 32.09% - 17.86% - 40.91% - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 150,017 150,078 159,741 149,982 140,496 138,000 131,418 9.21%
NOSH 150,017 150,078 149,991 149,982 149,943 150,000 150,000 0.00%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 5.21% 4.85% 3.84% 3.75% 3.46% 3.05% 2.99% -
ROE 16.83% 7.68% 22.61% 17.56% 11.27% 4.98% 20.46% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 336.62 161.39 627.76 467.98 304.99 149.98 1,499.71 -63.03%
EPS 12.62 5.76 18.06 13.17 10.56 4.58 17.93 -20.85%
DPS 5.40 0.00 4.30 0.00 4.32 0.00 0.00 -
NAPS 1.00 1.00 1.065 1.00 0.937 0.92 2.191 -40.69%
Adjusted Per Share Value based on latest NOSH - 150,028
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 20.75 9.95 38.69 28.84 18.79 9.24 36.96 -31.92%
EPS 1.04 0.47 1.48 1.08 0.65 0.28 1.10 -3.66%
DPS 0.33 0.00 0.27 0.00 0.27 0.00 0.00 -
NAPS 0.0616 0.0617 0.0656 0.0616 0.0577 0.0567 0.054 9.16%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.03 0.94 0.94 0.82 0.72 0.73 0.81 -
P/RPS 0.31 0.58 0.15 0.18 0.24 0.49 0.05 237.11%
P/EPS 6.12 12.24 3.90 4.67 6.82 15.94 1.81 125.10%
EY 16.34 8.17 25.62 21.41 14.67 6.27 55.34 -55.62%
DY 5.24 0.00 4.57 0.00 6.00 0.00 0.00 -
P/NAPS 1.03 0.94 0.88 0.82 0.77 0.79 0.37 97.76%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 22/11/05 25/08/05 26/05/05 24/02/05 23/11/04 25/08/04 28/05/04 -
Price 0.83 1.05 0.92 0.95 0.77 0.75 0.77 -
P/RPS 0.25 0.65 0.15 0.20 0.25 0.50 0.05 192.11%
P/EPS 4.93 13.67 3.82 5.41 7.29 16.38 1.72 101.65%
EY 20.28 7.31 26.17 18.48 13.71 6.11 58.22 -50.46%
DY 6.51 0.00 4.67 0.00 5.61 0.00 0.00 -
P/NAPS 0.83 1.05 0.86 0.95 0.82 0.82 0.35 77.73%

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