[PRIME] YoY Annualized Quarter Result on 31-Jul-2003 [#1]

Stock
[PRIME] PRIME UTILITIES BHD
Announcement Date
09-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
31-Jul-2003 [#1]
Profit Trend
QoQ- 23.55%
YoY- 170.81%
Quarter Report
Latest QR
Upcoming QR
PRIME's Result
PRIME's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Revenue 10,204 37,340 39,444 32,732 50,516 5,176 1,740 34.26%
PBT 3,952 8,640 2,392 11,560 10,240 -8,692 155,992 -45.79%
Tax -1,900 -6,012 64 -4,064 -7,472 8,692 -940 12.43%
NP 2,052 2,628 2,456 7,496 2,768 0 155,052 -51.34%
-
NP to SH 7,020 3,444 2,456 7,496 2,768 -9,792 155,052 -40.28%
-
Tax Rate 48.08% 69.58% -2.68% 35.16% 72.97% - 0.60% -
Total Cost 8,152 34,712 36,988 25,236 47,748 5,176 -153,312 -
-
Net Worth 110,589 227,806 231,152 229,444 206,998 195,960 0 -
Dividend
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Net Worth 110,589 227,806 231,152 229,444 206,998 195,960 0 -
NOSH 60,102 59,791 60,196 60,064 60,173 60,295 0 -
Ratio Analysis
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
NP Margin 20.11% 7.04% 6.23% 22.90% 5.48% 0.00% 8,911.03% -
ROE 6.35% 1.51% 1.06% 3.27% 1.34% -5.00% 0.00% -
Per Share
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 16.98 62.45 65.53 54.50 83.95 8.58 0.00 -
EPS 11.68 5.76 4.08 12.48 4.60 -16.24 258.40 -40.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.84 3.81 3.84 3.82 3.44 3.25 3.35 -9.49%
Adjusted Per Share Value based on latest NOSH - 60,064
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 17.01 62.23 65.74 54.55 84.19 8.63 2.90 34.27%
EPS 11.70 5.74 4.09 12.49 4.61 -16.32 258.42 -40.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8432 3.7968 3.8525 3.8241 3.45 3.266 3.35 -9.47%
Price Multiplier on Financial Quarter End Date
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Date 31/07/06 29/07/05 30/07/04 31/07/03 - - - -
Price 0.39 0.45 1.13 1.36 0.00 0.00 0.00 -
P/RPS 2.30 0.72 1.72 2.50 0.00 0.00 0.00 -
P/EPS 3.34 7.81 27.70 10.90 0.00 0.00 0.00 -
EY 29.95 12.80 3.61 9.18 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.12 0.29 0.36 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Date 29/09/06 30/09/05 29/09/04 09/09/03 30/09/02 28/09/01 28/09/00 -
Price 0.34 0.36 1.01 1.28 0.00 0.00 0.00 -
P/RPS 2.00 0.58 1.54 2.35 0.00 0.00 0.00 -
P/EPS 2.91 6.25 24.75 10.26 0.00 0.00 0.00 -
EY 34.35 16.00 4.04 9.75 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.09 0.26 0.34 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