[PRIME] QoQ 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- -66.94%
YoY- -70.44%
Quarter Report
Latest QR
Upcoming QR
PRIME's Result
PRIME's Financial Summary
View:
Show?
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 10,037 8,183 5,551 6,798 23,130 12,629 1,382 273.67%
PBT 2,586 2,890 1,807 2,320 7,441 2,560 5,387 -38.60%
Tax -1,302 -1,016 -1,552 -1,048 -3,593 -1,868 -49 785.14%
NP 1,284 1,874 255 1,272 3,848 692 5,338 -61.22%
-
NP to SH 1,284 1,874 255 1,272 3,848 692 5,338 -61.22%
-
Tax Rate 50.35% 35.16% 85.89% 45.17% 48.29% 72.97% 0.91% -
Total Cost 8,753 6,309 5,296 5,526 19,282 11,937 -3,956 -
-
Net Worth 230,399 229,444 180,000 227,400 226,317 206,998 206,322 7.61%
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 230,399 229,444 180,000 227,400 226,317 206,998 206,322 7.61%
NOSH 59,999 60,064 60,000 60,000 60,031 60,173 59,977 0.02%
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 12.79% 22.90% 4.59% 18.71% 16.64% 5.48% 386.25% -
ROE 0.56% 0.82% 0.14% 0.56% 1.70% 0.33% 2.59% -
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 16.73 13.62 9.25 11.33 38.53 20.99 2.30 274.06%
EPS 2.14 3.12 0.43 2.12 6.41 1.15 8.90 -61.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.84 3.82 3.00 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 16.73 13.64 9.25 11.33 38.55 21.05 2.30 274.06%
EPS 2.14 3.12 0.43 2.12 6.41 1.15 8.90 -61.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.84 3.8241 3.00 3.79 3.772 3.45 3.4387 7.61%
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 8.67 9.98 11.35 10.24 0.00 0.00 0.00 -
P/EPS 67.76 43.59 247.06 54.72 0.00 0.00 0.00 -
EY 1.48 2.29 0.40 1.83 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 0.35 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 8.07 9.40 13.19 9.53 0.00 0.00 0.00 -
P/EPS 63.08 41.03 287.06 50.94 0.00 0.00 0.00 -
EY 1.59 2.44 0.35 1.96 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 0.41 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