[PRIME] YoY Annualized Quarter 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- -10.05%
YoY- -26.67%
Quarter Report
Latest QR
Upcoming QR
PRIME's Result
PRIME's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Revenue 8,828 47,162 36,888 32,926 56,742 6,156 4,445 12.10%
PBT -4,046 16,881 -2,214 9,666 16,426 7,444 59,205 -
Tax -1,953 -8,954 -1,857 -3,985 -8,678 -2,248 -1,009 11.62%
NP -6,000 7,926 -4,072 5,681 7,748 5,196 58,196 -
-
NP to SH -956 5,221 -5 5,681 7,748 5,196 58,196 -
-
Tax Rate - 53.04% - 41.23% 52.83% 30.20% 1.70% -
Total Cost 14,828 39,236 40,960 27,245 48,994 960 -53,750 -
-
Net Worth 108,453 305,244 226,471 231,654 227,321 201,444 206,414 -10.16%
Dividend
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Net Worth 108,453 305,244 226,471 231,654 227,321 201,444 206,414 -10.16%
NOSH 60,252 59,969 59,285 60,014 59,979 59,953 60,004 0.06%
Ratio Analysis
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
NP Margin -67.97% 16.81% -11.04% 17.25% 13.65% 84.41% 1,309.15% -
ROE -0.88% 1.71% 0.00% 2.45% 3.41% 2.58% 28.19% -
Per Share
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 14.65 78.64 62.22 54.86 94.60 10.27 7.41 12.02%
EPS -1.59 8.71 0.00 9.47 12.92 8.67 96.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.80 5.09 3.82 3.86 3.79 3.36 3.44 -10.22%
Adjusted Per Share Value based on latest NOSH - 59,945
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 14.71 78.60 61.48 54.88 94.57 10.26 7.41 12.10%
EPS -1.59 8.70 -0.01 9.47 12.91 8.66 96.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8076 5.0874 3.7745 3.8609 3.7887 3.3574 3.4402 -10.16%
Price Multiplier on Financial Quarter End Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 31/01/07 27/01/06 31/01/05 30/01/04 30/01/03 - - -
Price 0.37 0.38 0.95 1.48 1.16 0.00 0.00 -
P/RPS 2.53 0.48 1.53 2.70 1.23 0.00 0.00 -
P/EPS -23.32 4.36 -10,560.93 15.63 8.98 0.00 0.00 -
EY -4.29 22.91 -0.01 6.40 11.14 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.07 0.25 0.38 0.31 0.00 0.00 -
Price Multiplier on Announcement Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 29/03/07 22/03/06 25/03/05 31/03/04 28/03/03 27/03/02 22/03/01 -
Price 0.46 0.44 0.89 1.31 1.08 0.00 0.00 -
P/RPS 3.14 0.56 1.43 2.39 1.14 0.00 0.00 -
P/EPS -28.99 5.05 -9,893.92 13.84 8.36 0.00 0.00 -
EY -3.45 19.79 -0.01 7.23 11.96 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.09 0.23 0.34 0.28 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