[PRIME] QoQ Annualized Quarter Result on 31-Jan-2003 [#3]

Stock
[PRIME] PRIME UTILITIES BHD
Announcement Date
28-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
31-Jan-2003 [#3]
Profit Trend
QoQ- -14.67%
YoY- 49.11%
Quarter Report
Latest QR
Upcoming QR
PRIME's Result
PRIME's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Revenue 36,440 32,732 48,108 56,742 71,518 50,516 5,999 231.82%
PBT 10,952 11,560 14,128 16,426 20,002 10,240 10,970 -0.10%
Tax -4,636 -4,064 -8,061 -8,678 -10,922 -7,472 -1,735 92.21%
NP 6,316 7,496 6,067 7,748 9,080 2,768 9,235 -22.32%
-
NP to SH 6,316 7,496 6,067 7,748 9,080 2,768 9,235 -22.32%
-
Tax Rate 42.33% 35.16% 57.06% 52.83% 54.60% 72.97% 15.82% -
Total Cost 30,124 25,236 42,041 48,994 62,438 47,748 -3,236 -
-
Net Worth 230,545 229,444 227,321 227,321 226,100 206,998 206,422 7.62%
Dividend
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Net Worth 230,545 229,444 227,321 227,321 226,100 206,998 206,422 7.62%
NOSH 60,038 60,064 59,979 59,979 59,973 60,173 60,006 0.03%
Ratio Analysis
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
NP Margin 17.33% 22.90% 12.61% 13.65% 12.70% 5.48% 153.94% -
ROE 2.74% 3.27% 2.67% 3.41% 4.02% 1.34% 4.47% -
Per Share
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
RPS 60.69 54.50 80.21 94.60 119.25 83.95 10.00 231.62%
EPS 10.52 12.48 10.11 12.92 15.14 4.60 15.39 -22.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.84 3.82 3.79 3.79 3.77 3.44 3.44 7.58%
Adjusted Per Share Value based on latest NOSH - 60,000
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
RPS 60.73 54.55 80.18 94.57 119.20 84.19 10.00 231.77%
EPS 10.53 12.49 10.11 12.91 15.13 4.61 15.39 -22.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.8424 3.8241 3.7887 3.7887 3.7683 3.45 3.4404 7.62%
Price Multiplier on Financial Quarter End Date
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Date 31/10/03 31/07/03 30/04/03 30/01/03 - - - -
Price 1.45 1.36 1.05 1.16 0.00 0.00 0.00 -
P/RPS 2.39 2.50 1.31 1.23 0.00 0.00 0.00 -
P/EPS 13.78 10.90 10.38 8.98 0.00 0.00 0.00 -
EY 7.26 9.18 9.63 11.14 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.36 0.28 0.31 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Date 22/12/03 09/09/03 23/06/03 28/03/03 27/12/02 30/09/02 27/06/02 -
Price 1.35 1.28 1.22 1.08 0.00 0.00 0.00 -
P/RPS 2.22 2.35 1.52 1.14 0.00 0.00 0.00 -
P/EPS 12.83 10.26 12.06 8.36 0.00 0.00 0.00 -
EY 7.79 9.75 8.29 11.96 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.34 0.32 0.28 0.00 0.00 0.00 -

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