[QL] QoQ Cumulative Quarter Result on 31-Dec-2007 [#3]

Stock
[QL] QL RESOURCES BHD
Announcement Date
21-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- 65.44%
YoY- 29.79%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 756,112 364,492 1,306,825 974,947 621,738 313,971 1,118,519 -22.92%
PBT 57,322 26,851 137,442 71,369 43,130 18,535 77,129 -17.90%
Tax -6,576 -3,554 -50,849 -7,135 -4,332 -2,267 -8,545 -15.98%
NP 50,746 23,297 86,593 64,234 38,798 16,268 68,584 -18.14%
-
NP to SH 46,733 21,544 80,802 59,700 36,086 15,425 63,248 -18.22%
-
Tax Rate 11.47% 13.24% 37.00% 10.00% 10.04% 12.23% 11.08% -
Total Cost 705,366 341,195 1,220,232 910,713 582,940 297,703 1,049,935 -23.23%
-
Net Worth 384,782 382,711 360,844 340,954 316,852 312,460 296,980 18.79%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - 14,301 - - - 16,058 -
Div Payout % - - 17.70% - - - 25.39% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 384,782 382,711 360,844 340,954 316,852 312,460 296,980 18.79%
NOSH 328,874 329,923 220,027 219,970 220,036 220,042 219,985 30.64%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 6.71% 6.39% 6.63% 6.59% 6.24% 5.18% 6.13% -
ROE 12.15% 5.63% 22.39% 17.51% 11.39% 4.94% 21.30% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 229.91 110.48 593.94 443.22 282.56 142.69 508.45 -41.00%
EPS 14.21 6.53 24.49 27.14 16.40 7.01 28.75 -37.40%
DPS 0.00 0.00 6.50 0.00 0.00 0.00 7.30 -
NAPS 1.17 1.16 1.64 1.55 1.44 1.42 1.35 -9.07%
Adjusted Per Share Value based on latest NOSH - 220,083
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 20.75 10.00 35.86 26.75 17.06 8.62 30.69 -22.91%
EPS 1.28 0.59 2.22 1.64 0.99 0.42 1.74 -18.46%
DPS 0.00 0.00 0.39 0.00 0.00 0.00 0.44 -
NAPS 0.1056 0.105 0.099 0.0936 0.0869 0.0857 0.0815 18.79%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.31 1.33 1.24 1.25 1.17 1.17 0.93 -
P/RPS 0.57 1.20 0.21 0.28 0.41 0.82 0.18 115.19%
P/EPS 9.22 20.37 3.38 4.61 7.13 16.69 3.23 100.84%
EY 10.85 4.91 29.62 21.71 14.02 5.99 30.91 -50.14%
DY 0.00 0.00 5.24 0.00 0.00 0.00 7.85 -
P/NAPS 1.12 1.15 0.76 0.81 0.81 0.82 0.69 37.99%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 19/11/08 26/08/08 21/05/08 21/02/08 19/12/07 20/08/07 21/05/07 -
Price 1.17 1.37 1.43 1.25 1.22 1.11 1.05 -
P/RPS 0.51 1.24 0.24 0.28 0.43 0.78 0.21 80.38%
P/EPS 8.23 20.98 3.89 4.61 7.44 15.83 3.65 71.69%
EY 12.15 4.77 25.68 21.71 13.44 6.32 27.38 -41.73%
DY 0.00 0.00 4.55 0.00 0.00 0.00 6.95 -
P/NAPS 1.00 1.18 0.87 0.81 0.85 0.78 0.78 17.96%

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