[PRIME] QoQ TTM Result on 31-Jul-2002 [#1]

Stock
[PRIME] PRIME UTILITIES BHD
Announcement Date
30-Sep-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
31-Jul-2002 [#1]
Profit Trend
QoQ- 32.4%
YoY- 298.22%
Quarter Report
Latest QR
Upcoming QR
PRIME's Result
PRIME's Financial Summary
View:
Show?
TTM Result
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Revenue 48,108 43,999 39,180 20,200 8,865 8,701 9,560 194.52%
PBT 14,128 16,963 19,716 16,059 11,326 -3,601 -2,898 -
Tax -8,061 -6,458 -6,180 -3,228 813 11,047 11,556 -
NP 6,067 10,505 13,536 12,831 12,139 7,446 8,658 -21.15%
-
NP to SH 6,067 10,505 13,536 12,831 9,691 -3,911 -2,699 -
-
Tax Rate 57.06% 38.07% 31.35% 20.10% -7.18% - - -
Total Cost 42,041 33,494 25,644 7,369 -3,274 1,255 902 1204.26%
-
Net Worth 180,000 227,400 226,317 206,998 179,932 201,646 197,337 -5.96%
Dividend
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Net Worth 180,000 227,400 226,317 206,998 179,932 201,646 197,337 -5.96%
NOSH 60,000 60,000 60,031 60,173 59,977 60,013 59,980 0.02%
Ratio Analysis
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
NP Margin 12.61% 23.88% 34.55% 63.52% 136.93% 85.58% 90.56% -
ROE 3.37% 4.62% 5.98% 6.20% 5.39% -1.94% -1.37% -
Per Share
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 80.18 73.33 65.27 33.57 14.78 14.50 15.94 194.44%
EPS 10.11 17.51 22.55 21.32 16.16 -6.52 -4.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.00 3.79 3.77 3.44 3.00 3.36 3.29 -5.98%
Adjusted Per Share Value based on latest NOSH - 60,173
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 80.18 73.33 65.30 33.67 14.78 14.50 15.93 194.56%
EPS 10.11 17.51 22.56 21.39 16.15 -6.52 -4.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.00 3.79 3.772 3.45 2.9989 3.3608 3.289 -5.96%
Price Multiplier on Financial Quarter End Date
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 30/04/03 30/01/03 - - - - - -
Price 1.05 1.16 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.31 1.58 0.00 0.00 0.00 0.00 0.00 -
P/EPS 10.38 6.63 0.00 0.00 0.00 0.00 0.00 -
EY 9.63 15.09 0.00 0.00 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 0.31 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 23/06/03 28/03/03 27/12/02 30/09/02 27/06/02 27/03/02 31/12/01 -
Price 1.22 1.08 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.52 1.47 0.00 0.00 0.00 0.00 0.00 -
P/EPS 12.07 6.17 0.00 0.00 0.00 0.00 0.00 -
EY 8.29 16.21 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.28 0.00 0.00 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