[PRIME] QoQ Annualized Quarter Result on 31-Jul-2002 [#1]

Stock
[PRIME] PRIME UTILITIES BHD
Announcement Date
30-Sep-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
31-Jul-2002 [#1]
Profit Trend
QoQ- -70.03%
YoY- 128.27%
Quarter Report
Latest QR
Upcoming QR
PRIME's Result
PRIME's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Revenue 48,108 56,742 71,518 50,516 5,999 6,156 10,888 169.99%
PBT 14,128 16,426 20,002 10,240 10,970 7,444 3,222 168.62%
Tax -8,061 -8,678 -10,922 -7,472 -1,735 -2,248 -1,832 169.24%
NP 6,067 7,748 9,080 2,768 9,235 5,196 1,390 167.80%
-
NP to SH 6,067 7,748 9,080 2,768 9,235 5,196 1,390 167.80%
-
Tax Rate 57.06% 52.83% 54.60% 72.97% 15.82% 30.20% 56.86% -
Total Cost 42,041 48,994 62,438 47,748 -3,236 960 9,498 170.31%
-
Net Worth 227,321 227,321 226,100 206,998 206,422 201,444 197,116 9.99%
Dividend
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Net Worth 227,321 227,321 226,100 206,998 206,422 201,444 197,116 9.99%
NOSH 59,979 59,979 59,973 60,173 60,006 59,953 59,913 0.07%
Ratio Analysis
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
NP Margin 12.61% 13.65% 12.70% 5.48% 153.94% 84.41% 12.77% -
ROE 2.67% 3.41% 4.02% 1.34% 4.47% 2.58% 0.71% -
Per Share
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 80.21 94.60 119.25 83.95 10.00 10.27 18.17 169.83%
EPS 10.11 12.92 15.14 4.60 15.39 8.67 2.32 167.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.79 3.79 3.77 3.44 3.44 3.36 3.29 9.91%
Adjusted Per Share Value based on latest NOSH - 60,173
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 80.18 94.57 119.20 84.19 10.00 10.26 18.15 169.96%
EPS 10.11 12.91 15.13 4.61 15.39 8.66 2.32 167.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.7887 3.7887 3.7683 3.45 3.4404 3.3574 3.2853 9.99%
Price Multiplier on Financial Quarter End Date
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 30/04/03 30/01/03 - - - - - -
Price 1.05 1.16 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.31 1.23 0.00 0.00 0.00 0.00 0.00 -
P/EPS 10.38 8.98 0.00 0.00 0.00 0.00 0.00 -
EY 9.63 11.14 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.31 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 23/06/03 28/03/03 27/12/02 30/09/02 27/06/02 27/03/02 31/12/01 -
Price 1.22 1.08 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.52 1.14 0.00 0.00 0.00 0.00 0.00 -
P/EPS 12.06 8.36 0.00 0.00 0.00 0.00 0.00 -
EY 8.29 11.96 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.28 0.00 0.00 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