[PRIME] QoQ Cumulative Quarter Result on 31-Jan-2004 [#3]

Stock
[PRIME] PRIME UTILITIES BHD
Announcement Date
31-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
31-Jan-2004 [#3]
Profit Trend
QoQ- 34.93%
YoY- -26.67%
Quarter Report
Latest QR
Upcoming QR
PRIME's Result
PRIME's Financial Summary
View:
Show?
Cumulative Result
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Revenue 19,191 9,861 76,888 24,695 18,220 8,183 48,108 -45.65%
PBT -627 598 3,218 7,250 5,476 2,890 14,128 -
Tax 876 16 -938 -2,989 -2,318 -1,016 -8,061 -
NP 249 614 2,280 4,261 3,158 1,874 6,067 -87.98%
-
NP to SH 249 614 2,280 4,261 3,158 1,874 6,067 -87.98%
-
Tax Rate - -2.68% 29.15% 41.23% 42.33% 35.16% 57.06% -
Total Cost 18,942 9,247 74,608 20,434 15,062 6,309 42,041 -41.08%
-
Net Worth 227,064 231,152 229,199 231,654 230,545 229,444 227,321 -0.07%
Dividend
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Net Worth 227,064 231,152 229,199 231,654 230,545 229,444 227,321 -0.07%
NOSH 59,285 60,196 60,000 60,014 60,038 60,064 59,979 -0.76%
Ratio Analysis
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
NP Margin 1.30% 6.23% 2.97% 17.25% 17.33% 22.90% 12.61% -
ROE 0.11% 0.27% 0.99% 1.84% 1.37% 0.82% 2.67% -
Per Share
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
RPS 32.37 16.38 128.15 41.15 30.35 13.62 80.21 -45.23%
EPS 0.42 1.02 3.80 7.10 5.26 3.12 10.11 -87.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.83 3.84 3.82 3.86 3.84 3.82 3.79 0.69%
Adjusted Per Share Value based on latest NOSH - 59,945
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
RPS 31.99 16.44 128.15 41.16 30.37 13.64 80.18 -45.65%
EPS 0.42 1.02 3.80 7.10 5.26 3.12 10.11 -87.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.7844 3.8525 3.82 3.8609 3.8424 3.8241 3.7887 -0.07%
Price Multiplier on Financial Quarter End Date
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Date 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 -
Price 1.02 1.13 1.26 1.48 1.45 1.36 1.05 -
P/RPS 3.15 6.90 0.98 3.60 4.78 9.98 1.31 79.00%
P/EPS 242.86 110.78 33.16 20.85 27.57 43.59 10.38 710.25%
EY 0.41 0.90 3.02 4.80 3.63 2.29 9.63 -87.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.29 0.33 0.38 0.38 0.36 0.28 -2.38%
Price Multiplier on Announcement Date
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Date 15/12/04 29/09/04 28/07/04 31/03/04 22/12/03 09/09/03 23/06/03 -
Price 1.06 1.01 1.14 1.31 1.35 1.28 1.22 -
P/RPS 3.27 6.17 0.89 3.18 4.45 9.40 1.52 66.26%
P/EPS 252.38 99.02 30.00 18.45 25.67 41.03 12.06 652.43%
EY 0.40 1.01 3.33 5.42 3.90 2.44 8.29 -86.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.26 0.30 0.34 0.35 0.34 0.32 -8.48%

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