[QL] YoY Annualized Quarter Result on 30-Jun-2003 [#1]

Stock
[QL] QL RESOURCES BHD
Announcement Date
25-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- 1.22%
YoY- 17.78%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 1,077,016 968,820 899,876 800,792 594,556 508,148 425,252 16.74%
PBT 61,652 55,704 36,196 32,524 26,172 25,004 22,620 18.17%
Tax -7,840 -8,720 -8,716 -10,744 -7,680 -7,680 -8,848 -1.99%
NP 53,812 46,984 27,480 21,780 18,492 17,324 13,772 25.48%
-
NP to SH 49,456 46,104 27,480 21,780 18,492 17,324 13,772 23.73%
-
Tax Rate 12.72% 15.65% 24.08% 33.03% 29.34% 30.72% 39.12% -
Total Cost 1,023,204 921,836 872,396 779,012 576,064 490,824 411,480 16.38%
-
Net Worth 261,800 150,078 138,000 119,978 104,332 88,379 72,794 23.76%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 261,800 150,078 138,000 119,978 104,332 88,379 72,794 23.76%
NOSH 220,000 150,078 150,000 59,989 59,961 39,990 39,996 32.84%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 5.00% 4.85% 3.05% 2.72% 3.11% 3.41% 3.24% -
ROE 18.89% 30.72% 19.91% 18.15% 17.72% 19.60% 18.92% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 489.55 645.54 599.92 1,334.89 991.57 1,270.66 1,063.21 -12.12%
EPS 22.48 23.04 18.32 14.52 30.84 43.32 34.44 -6.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.00 0.92 2.00 1.74 2.21 1.82 -6.83%
Adjusted Per Share Value based on latest NOSH - 59,989
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 29.55 26.58 24.69 21.97 16.31 13.94 11.67 16.73%
EPS 1.36 1.27 0.75 0.60 0.51 0.48 0.38 23.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0718 0.0412 0.0379 0.0329 0.0286 0.0243 0.02 23.72%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.89 0.94 0.73 0.37 0.33 0.45 0.48 -
P/RPS 0.18 0.15 0.12 0.03 0.03 0.04 0.05 23.78%
P/EPS 3.96 3.06 3.98 1.02 1.07 1.04 1.39 19.05%
EY 25.26 32.68 25.10 98.13 93.45 96.27 71.73 -15.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.94 0.79 0.19 0.19 0.20 0.26 19.30%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 15/09/06 25/08/05 25/08/04 25/08/03 23/08/02 28/08/01 29/08/00 -
Price 0.90 1.05 0.75 0.46 2.55 0.48 0.47 -
P/RPS 0.18 0.16 0.13 0.03 0.26 0.04 0.04 28.47%
P/EPS 4.00 3.42 4.09 1.27 8.27 1.11 1.36 19.68%
EY 24.98 29.26 24.43 78.93 12.09 90.25 73.26 -16.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 1.05 0.82 0.23 1.47 0.22 0.26 19.56%

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