[PRIME] QoQ TTM 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- -22.39%
YoY- 368.6%
Quarter Report
Latest QR
Upcoming QR
PRIME's Result
PRIME's Financial Summary
View:
Show?
TTM Result
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Revenue 30,569 43,662 48,108 43,999 39,180 20,200 8,865 127.73%
PBT 9,603 14,458 14,128 16,963 19,716 16,059 11,326 -10.39%
Tax -4,918 -7,209 -8,061 -6,458 -6,180 -3,228 813 -
NP 4,685 7,249 6,067 10,505 13,536 12,831 12,139 -46.89%
-
NP to SH 4,685 7,249 6,067 10,505 13,536 12,831 9,691 -38.32%
-
Tax Rate 51.21% 49.86% 57.06% 38.07% 31.35% 20.10% -7.18% -
Total Cost 25,884 36,413 42,041 33,494 25,644 7,369 -3,274 -
-
Net Worth 230,399 229,444 180,000 227,400 226,317 206,998 179,932 17.86%
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 230,399 229,444 180,000 227,400 226,317 206,998 179,932 17.86%
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 15.33% 16.60% 12.61% 23.88% 34.55% 63.52% 136.93% -
ROE 2.03% 3.16% 3.37% 4.62% 5.98% 6.20% 5.39% -
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 50.95 72.69 80.18 73.33 65.27 33.57 14.78 127.68%
EPS 7.81 12.07 10.11 17.51 22.55 21.32 16.16 -38.33%
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 3.00 17.83%
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 50.95 72.77 80.18 73.33 65.30 33.67 14.78 127.68%
EPS 7.81 12.08 10.11 17.51 22.56 21.39 16.15 -38.30%
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 2.9989 17.86%
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 2.85 1.87 1.31 1.58 0.00 0.00 0.00 -
P/EPS 18.57 11.27 10.38 6.63 0.00 0.00 0.00 -
EY 5.39 8.87 9.63 15.09 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 2.65 1.76 1.52 1.47 0.00 0.00 0.00 -
P/EPS 17.29 10.61 12.07 6.17 0.00 0.00 0.00 -
EY 5.78 9.43 8.29 16.21 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