[QL] QoQ Cumulative Quarter Result on 31-Mar-2003 [#4]

Stock
[QL] QL RESOURCES BHD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
QoQ- 28.39%
YoY- 19.26%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 668,344 427,487 200,198 705,745 515,291 314,738 148,639 171.67%
PBT 31,253 18,331 8,131 31,495 24,535 15,045 6,543 182.81%
Tax -10,323 -6,055 -2,686 -9,978 -7,776 -4,542 -1,920 205.96%
NP 20,930 12,276 5,445 21,517 16,759 10,503 4,623 172.92%
-
NP to SH 20,930 12,276 5,445 21,517 16,759 10,503 4,623 172.92%
-
Tax Rate 33.03% 33.03% 33.03% 31.68% 31.69% 30.19% 29.34% -
Total Cost 647,414 415,211 194,753 684,228 498,532 304,235 144,016 171.63%
-
Net Worth 120,005 120,009 119,978 117,605 112,199 104,970 104,332 9.75%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - 5,184 - 5,160 - 5,158 - -
Div Payout % - 42.23% - 23.98% - 49.11% - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 120,005 120,009 119,978 117,605 112,199 104,970 104,332 9.75%
NOSH 60,002 60,004 59,989 60,002 59,999 59,982 59,961 0.04%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 3.13% 2.87% 2.72% 3.05% 3.25% 3.34% 3.11% -
ROE 17.44% 10.23% 4.54% 18.30% 14.94% 10.01% 4.43% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 1,113.85 712.42 333.72 1,176.19 858.82 524.71 247.89 171.55%
EPS 13.95 8.18 3.63 35.86 27.93 17.51 7.71 48.32%
DPS 0.00 8.64 0.00 8.60 0.00 8.60 0.00 -
NAPS 2.00 2.00 2.00 1.96 1.87 1.75 1.74 9.70%
Adjusted Per Share Value based on latest NOSH - 60,012
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 18.31 11.71 5.48 19.33 14.12 8.62 4.07 171.77%
EPS 0.57 0.34 0.15 0.59 0.46 0.29 0.13 167.16%
DPS 0.00 0.14 0.00 0.14 0.00 0.14 0.00 -
NAPS 0.0329 0.0329 0.0329 0.0322 0.0307 0.0288 0.0286 9.75%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.65 0.46 0.37 0.35 0.35 0.35 0.33 -
P/RPS 0.06 0.06 0.11 0.03 0.04 0.07 0.13 -40.19%
P/EPS 1.86 2.25 4.08 0.98 1.25 2.00 4.28 -42.53%
EY 53.66 44.47 24.53 102.46 79.80 50.03 23.36 73.83%
DY 0.00 18.78 0.00 24.57 0.00 24.57 0.00 -
P/NAPS 0.33 0.23 0.19 0.18 0.19 0.20 0.19 44.34%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 29/12/03 25/08/03 29/05/03 25/02/03 28/11/02 23/08/02 -
Price 0.73 0.64 0.46 0.38 0.34 0.35 2.55 -
P/RPS 0.07 0.09 0.14 0.03 0.04 0.07 1.03 -83.26%
P/EPS 2.09 3.13 5.07 1.06 1.22 2.00 33.07 -84.05%
EY 47.78 31.97 19.73 94.37 82.15 50.03 3.02 527.05%
DY 0.00 13.50 0.00 22.63 0.00 24.57 0.00 -
P/NAPS 0.37 0.32 0.23 0.19 0.18 0.20 1.47 -60.03%

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