[PRIME] QoQ TTM 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- -3.61%
YoY- -57.01%
Quarter Report
Latest QR
Upcoming QR
PRIME's Result
PRIME's Financial Summary
View:
Show?
TTM Result
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Revenue 77,859 78,566 76,888 30,246 30,569 43,662 48,108 37.64%
PBT -2,885 926 3,218 9,057 9,603 14,458 14,128 -
Tax 2,256 94 -938 -4,541 -4,918 -7,209 -8,061 -
NP -629 1,020 2,280 4,516 4,685 7,249 6,067 -
-
NP to SH -629 1,020 2,280 4,516 4,685 7,249 6,067 -
-
Tax Rate - -10.15% 29.15% 50.14% 51.21% 49.86% 57.06% -
Total Cost 78,488 77,546 74,608 25,730 25,884 36,413 42,041 51.33%
-
Net Worth 229,172 231,152 229,315 231,390 230,399 229,444 180,000 17.38%
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 229,172 231,152 229,315 231,390 230,399 229,444 180,000 17.38%
NOSH 59,836 60,196 60,030 59,945 59,999 60,064 60,000 -0.18%
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 -0.81% 1.30% 2.97% 14.93% 15.33% 16.60% 12.61% -
ROE -0.27% 0.44% 0.99% 1.95% 2.03% 3.16% 3.37% -
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 130.12 130.52 128.08 50.46 50.95 72.69 80.18 37.89%
EPS -1.05 1.69 3.80 7.53 7.81 12.07 10.11 -
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 3.00 17.59%
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 129.77 130.94 128.15 50.41 50.95 72.77 80.18 37.64%
EPS -1.05 1.70 3.80 7.53 7.81 12.08 10.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.8195 3.8525 3.8219 3.8565 3.84 3.8241 3.00 17.38%
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 0.78 0.87 0.98 2.93 2.85 1.87 1.31 -29.11%
P/EPS -97.03 66.69 33.17 19.65 18.57 11.27 10.38 -
EY -1.03 1.50 3.01 5.09 5.39 8.87 9.63 -
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 0.35 -15.82%
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 0.81 0.77 0.89 2.60 2.65 1.76 1.52 -34.14%
P/EPS -100.84 59.61 30.02 17.39 17.29 10.61 12.07 -
EY -0.99 1.68 3.33 5.75 5.78 9.43 8.29 -
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 0.41 -22.36%

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