[QUALITY] YoY Annualized Quarter Result on 31-Oct-2003 [#3]

Stock
[QUALITY] QUALITY CONCRETE HOLDINGS BHD
Announcement Date
29-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Oct-2003 [#3]
Profit Trend
QoQ- 7.05%
YoY- -1.1%
Quarter Report
Latest QR
Upcoming QR
QUALITY's Result
QUALITY's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Revenue 138,061 125,282 160,769 169,552 145,890 115,790 80,592 9.38%
PBT 2,173 1,282 7,632 19,280 15,516 6,409 4,368 -10.98%
Tax -1,272 -937 -4,500 -6,909 -2,937 -2,464 -1,482 -2.51%
NP 901 345 3,132 12,370 12,578 3,945 2,885 -17.62%
-
NP to SH 706 345 3,132 12,370 12,508 3,945 2,885 -20.90%
-
Tax Rate 58.54% 73.09% 58.96% 35.84% 18.93% 38.45% 33.93% -
Total Cost 137,160 124,937 157,637 157,181 133,312 111,845 77,706 9.92%
-
Net Worth 136,285 131,802 129,858 128,403 124,244 105,142 56,194 15.90%
Dividend
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Net Worth 136,285 131,802 129,858 128,403 124,244 105,142 56,194 15.90%
NOSH 58,241 57,555 57,714 56,815 56,992 50,067 30,013 11.67%
Ratio Analysis
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
NP Margin 0.65% 0.28% 1.95% 7.30% 8.62% 3.41% 3.58% -
ROE 0.52% 0.26% 2.41% 9.63% 10.07% 3.75% 5.13% -
Per Share
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 237.05 217.67 278.56 298.42 255.98 231.27 268.52 -2.05%
EPS 1.21 0.60 5.43 21.77 21.95 7.88 9.61 -29.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.34 2.29 2.25 2.26 2.18 2.10 1.8723 3.78%
Adjusted Per Share Value based on latest NOSH - 57,189
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 238.19 216.15 277.37 292.52 251.70 199.77 139.04 9.38%
EPS 1.22 0.60 5.40 21.34 21.58 6.81 4.98 -20.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3513 2.2739 2.2404 2.2153 2.1435 1.814 0.9695 15.90%
Price Multiplier on Financial Quarter End Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 31/10/01 31/10/00 -
Price 1.18 1.24 1.52 1.71 1.35 1.22 2.15 -
P/RPS 0.50 0.57 0.55 0.57 0.53 0.53 0.80 -7.53%
P/EPS 97.25 206.67 28.01 7.85 6.15 15.48 22.36 27.74%
EY 1.03 0.48 3.57 12.73 16.26 6.46 4.47 -21.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.54 0.68 0.76 0.62 0.58 1.15 -12.95%
Price Multiplier on Announcement Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 10/01/07 19/12/05 14/12/04 29/12/03 19/12/02 31/12/01 08/12/00 -
Price 1.29 1.19 1.64 1.69 1.25 1.40 1.81 -
P/RPS 0.54 0.55 0.59 0.57 0.49 0.61 0.67 -3.52%
P/EPS 106.32 198.33 30.22 7.76 5.70 17.77 18.83 33.42%
EY 0.94 0.50 3.31 12.88 17.56 5.63 5.31 -25.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.52 0.73 0.75 0.57 0.67 0.97 -9.01%

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