[PRIME] QoQ Quarter Result on 31-Jul-2003 [#1]

Stock
[PRIME] PRIME UTILITIES BHD
Announcement Date
09-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
31-Jul-2003 [#1]
Profit Trend
QoQ- 634.9%
YoY- 170.81%
Quarter Report
Latest QR
Upcoming QR
PRIME's Result
PRIME's Financial Summary
View:
Show?
Quarter Result
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Revenue 52,193 6,475 10,037 8,183 5,551 6,798 23,130 72.12%
PBT -4,032 1,774 2,586 2,890 1,807 2,320 7,441 -
Tax 2,051 -671 -1,302 -1,016 -1,552 -1,048 -3,593 -
NP -1,981 1,103 1,284 1,874 255 1,272 3,848 -
-
NP to SH -1,981 1,103 1,284 1,874 255 1,272 3,848 -
-
Tax Rate - 37.82% 50.35% 35.16% 85.89% 45.17% 48.29% -
Total Cost 54,174 5,372 8,753 6,309 5,296 5,526 19,282 99.23%
-
Net Worth 229,315 231,390 230,399 229,444 180,000 227,400 226,317 0.88%
Dividend
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Net Worth 229,315 231,390 230,399 229,444 180,000 227,400 226,317 0.88%
NOSH 60,030 59,945 59,999 60,064 60,000 60,000 60,031 -0.00%
Ratio Analysis
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
NP Margin -3.80% 17.03% 12.79% 22.90% 4.59% 18.71% 16.64% -
ROE -0.86% 0.48% 0.56% 0.82% 0.14% 0.56% 1.70% -
Per Share
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 86.94 10.80 16.73 13.62 9.25 11.33 38.53 72.11%
EPS -3.30 1.84 2.14 3.12 0.43 2.12 6.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.82 3.86 3.84 3.82 3.00 3.79 3.77 0.88%
Adjusted Per Share Value based on latest NOSH - 60,064
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 86.99 10.79 16.73 13.64 9.25 11.33 38.55 72.12%
EPS -3.30 1.84 2.14 3.12 0.43 2.12 6.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.8219 3.8565 3.84 3.8241 3.00 3.79 3.772 0.88%
Price Multiplier on Financial Quarter End Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 - -
Price 1.26 1.48 1.45 1.36 1.05 1.16 0.00 -
P/RPS 1.45 13.70 8.67 9.98 11.35 10.24 0.00 -
P/EPS -38.18 80.43 67.76 43.59 247.06 54.72 0.00 -
EY -2.62 1.24 1.48 2.29 0.40 1.83 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.38 0.38 0.36 0.35 0.31 0.00 -
Price Multiplier on Announcement Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 28/07/04 31/03/04 22/12/03 09/09/03 23/06/03 28/03/03 27/12/02 -
Price 1.14 1.31 1.35 1.28 1.22 1.08 0.00 -
P/RPS 1.31 12.13 8.07 9.40 13.19 9.53 0.00 -
P/EPS -34.55 71.20 63.08 41.03 287.06 50.94 0.00 -
EY -2.89 1.40 1.59 2.44 0.35 1.96 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.34 0.35 0.34 0.41 0.28 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