[PRIME] QoQ Annualized Quarter Result on 31-Oct-2003 [#2]

Stock
[PRIME] PRIME UTILITIES BHD
Announcement Date
22-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
31-Oct-2003 [#2]
Profit Trend
QoQ- -15.74%
YoY- -30.44%
Quarter Report
Latest QR
Upcoming QR
PRIME's Result
PRIME's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Revenue 39,444 76,888 32,926 36,440 32,732 48,108 56,742 -21.54%
PBT 2,392 3,218 9,666 10,952 11,560 14,128 16,426 -72.35%
Tax 64 -938 -3,985 -4,636 -4,064 -8,061 -8,678 -
NP 2,456 2,280 5,681 6,316 7,496 6,067 7,748 -53.54%
-
NP to SH 2,456 2,280 5,681 6,316 7,496 6,067 7,748 -53.54%
-
Tax Rate -2.68% 29.15% 41.23% 42.33% 35.16% 57.06% 52.83% -
Total Cost 36,988 74,608 27,245 30,124 25,236 42,041 48,994 -17.10%
-
Net Worth 231,152 229,199 231,654 230,545 229,444 227,321 227,321 1.12%
Dividend
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Net Worth 231,152 229,199 231,654 230,545 229,444 227,321 227,321 1.12%
NOSH 60,196 60,000 60,014 60,038 60,064 59,979 59,979 0.24%
Ratio Analysis
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
NP Margin 6.23% 2.97% 17.25% 17.33% 22.90% 12.61% 13.65% -
ROE 1.06% 0.99% 2.45% 2.74% 3.27% 2.67% 3.41% -
Per Share
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 65.53 128.15 54.86 60.69 54.50 80.21 94.60 -21.72%
EPS 4.08 3.80 9.47 10.52 12.48 10.11 12.92 -53.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.84 3.82 3.86 3.84 3.82 3.79 3.79 0.87%
Adjusted Per Share Value based on latest NOSH - 59,999
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 65.74 128.15 54.88 60.73 54.55 80.18 94.57 -21.54%
EPS 4.09 3.80 9.47 10.53 12.49 10.11 12.91 -53.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.8525 3.82 3.8609 3.8424 3.8241 3.7887 3.7887 1.12%
Price Multiplier on Financial Quarter End Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 -
Price 1.13 1.26 1.48 1.45 1.36 1.05 1.16 -
P/RPS 1.72 0.98 2.70 2.39 2.50 1.31 1.23 25.07%
P/EPS 27.70 33.16 15.63 13.78 10.90 10.38 8.98 112.04%
EY 3.61 3.02 6.40 7.26 9.18 9.63 11.14 -52.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.33 0.38 0.38 0.36 0.28 0.31 -4.35%
Price Multiplier on Announcement Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 29/09/04 28/07/04 31/03/04 22/12/03 09/09/03 23/06/03 28/03/03 -
Price 1.01 1.14 1.31 1.35 1.28 1.22 1.08 -
P/RPS 1.54 0.89 2.39 2.22 2.35 1.52 1.14 22.22%
P/EPS 24.75 30.00 13.84 12.83 10.26 12.06 8.36 106.31%
EY 4.04 3.33 7.23 7.79 9.75 8.29 11.96 -51.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.30 0.34 0.35 0.34 0.32 0.28 -4.82%

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