[PRIME] QoQ TTM Result on 31-Oct-2003 [#2]

Stock
[PRIME] PRIME UTILITIES BHD
Announcement Date
22-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
31-Oct-2003 [#2]
Profit Trend
QoQ- -35.37%
YoY- -65.39%
Quarter Report
Latest QR
Upcoming QR
PRIME's Result
PRIME's Financial Summary
View:
Show?
TTM Result
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Revenue 78,566 76,888 30,246 30,569 43,662 48,108 43,999 47.23%
PBT 926 3,218 9,057 9,603 14,458 14,128 16,963 -85.63%
Tax 94 -938 -4,541 -4,918 -7,209 -8,061 -6,458 -
NP 1,020 2,280 4,516 4,685 7,249 6,067 10,505 -78.90%
-
NP to SH 1,020 2,280 4,516 4,685 7,249 6,067 10,505 -78.90%
-
Tax Rate -10.15% 29.15% 50.14% 51.21% 49.86% 57.06% 38.07% -
Total Cost 77,546 74,608 25,730 25,884 36,413 42,041 33,494 75.09%
-
Net Worth 231,152 229,315 231,390 230,399 229,444 180,000 227,400 1.09%
Dividend
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Net Worth 231,152 229,315 231,390 230,399 229,444 180,000 227,400 1.09%
NOSH 60,196 60,030 59,945 59,999 60,064 60,000 60,000 0.21%
Ratio Analysis
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
NP Margin 1.30% 2.97% 14.93% 15.33% 16.60% 12.61% 23.88% -
ROE 0.44% 0.99% 1.95% 2.03% 3.16% 3.37% 4.62% -
Per Share
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 130.52 128.08 50.46 50.95 72.69 80.18 73.33 46.92%
EPS 1.69 3.80 7.53 7.81 12.07 10.11 17.51 -78.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.84 3.82 3.86 3.84 3.82 3.00 3.79 0.87%
Adjusted Per Share Value based on latest NOSH - 59,999
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 130.94 128.15 50.41 50.95 72.77 80.18 73.33 47.23%
EPS 1.70 3.80 7.53 7.81 12.08 10.11 17.51 -78.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.8525 3.8219 3.8565 3.84 3.8241 3.00 3.79 1.09%
Price Multiplier on Financial Quarter End Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 -
Price 1.13 1.26 1.48 1.45 1.36 1.05 1.16 -
P/RPS 0.87 0.98 2.93 2.85 1.87 1.31 1.58 -32.84%
P/EPS 66.69 33.17 19.65 18.57 11.27 10.38 6.63 366.63%
EY 1.50 3.01 5.09 5.39 8.87 9.63 15.09 -78.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.33 0.38 0.38 0.36 0.35 0.31 -4.35%
Price Multiplier on Announcement Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 29/09/04 28/07/04 31/03/04 22/12/03 09/09/03 23/06/03 28/03/03 -
Price 1.01 1.14 1.31 1.35 1.28 1.22 1.08 -
P/RPS 0.77 0.89 2.60 2.65 1.76 1.52 1.47 -35.04%
P/EPS 59.61 30.02 17.39 17.29 10.61 12.07 6.17 354.24%
EY 1.68 3.33 5.75 5.78 9.43 8.29 16.21 -77.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.30 0.34 0.35 0.34 0.41 0.28 -4.82%

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