[QL] YoY 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- 14.41%
YoY- 17.78%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
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 269,254 242,205 224,969 200,198 148,639 127,037 106,313 16.74%
PBT 15,413 13,926 9,049 8,131 6,543 6,251 5,655 18.17%
Tax -1,960 -2,180 -2,179 -2,686 -1,920 -1,920 -2,212 -1.99%
NP 13,453 11,746 6,870 5,445 4,623 4,331 3,443 25.48%
-
NP to SH 12,364 11,526 6,870 5,445 4,623 4,331 3,443 23.73%
-
Tax Rate 12.72% 15.65% 24.08% 33.03% 29.34% 30.72% 39.12% -
Total Cost 255,801 230,459 218,099 194,753 144,016 122,706 102,870 16.38%
-
Net Worth 261,800 150,078 138,000 119,978 104,332 88,379 72,800 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 72,800 23.76%
NOSH 220,000 150,078 150,000 59,989 59,961 39,990 40,000 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 4.72% 7.68% 4.98% 4.54% 4.43% 4.90% 4.73% -
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 122.39 161.39 149.98 333.72 247.89 317.67 265.78 -12.11%
EPS 5.62 5.76 4.58 3.63 7.71 10.83 8.61 -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 7.39 6.65 6.17 5.49 4.08 3.49 2.92 16.72%
EPS 0.34 0.32 0.19 0.15 0.13 0.12 0.09 24.78%
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 0.73 0.58 0.49 0.11 0.13 0.14 0.18 26.26%
P/EPS 15.84 12.24 15.94 4.08 4.28 4.16 5.58 18.98%
EY 6.31 8.17 6.27 24.53 23.36 24.07 17.93 -15.96%
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 0.74 0.65 0.50 0.14 1.03 0.15 0.18 26.55%
P/EPS 16.01 13.67 16.38 5.07 33.07 4.43 5.46 19.62%
EY 6.24 7.31 6.11 19.73 3.02 22.56 18.31 -16.41%
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