[PRIME] YoY Annualized Quarter 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- -15.74%
YoY- -30.44%
Quarter Report
Latest QR
Upcoming QR
PRIME's Result
PRIME's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Revenue 9,802 61,346 38,382 36,440 71,518 10,888 992 46.46%
PBT 190 32,506 -1,254 10,952 20,002 3,222 77,256 -63.24%
Tax -1,930 -12,634 1,752 -4,636 -10,922 -1,832 -992 11.72%
NP -1,740 19,872 498 6,316 9,080 1,390 76,264 -
-
NP to SH 2,282 12,034 498 6,316 9,080 1,390 76,264 -44.26%
-
Tax Rate 1,015.79% 38.87% - 42.33% 54.60% 56.86% 1.28% -
Total Cost 11,542 41,474 37,884 30,124 62,438 9,498 -75,272 -
-
Net Worth 109,896 233,361 227,064 230,545 226,100 197,116 0 -
Dividend
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Net Worth 109,896 233,361 227,064 230,545 226,100 197,116 0 -
NOSH 60,052 59,990 59,285 60,038 59,973 59,913 0 -
Ratio Analysis
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
NP Margin -17.75% 32.39% 1.30% 17.33% 12.70% 12.77% 7,687.90% -
ROE 2.08% 5.16% 0.22% 2.74% 4.02% 0.71% 0.00% -
Per Share
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 16.32 102.26 64.74 60.69 119.25 18.17 0.00 -
EPS 3.80 20.06 0.84 10.52 15.14 2.32 127.10 -44.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.83 3.89 3.83 3.84 3.77 3.29 3.34 -9.53%
Adjusted Per Share Value based on latest NOSH - 59,999
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 16.34 102.24 63.97 60.73 119.20 18.15 1.65 46.51%
EPS 3.80 20.06 0.83 10.53 15.13 2.32 127.11 -44.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8316 3.8894 3.7844 3.8424 3.7683 3.2853 3.34 -9.52%
Price Multiplier on Financial Quarter End Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 31/10/06 31/10/05 29/10/04 31/10/03 - - - -
Price 0.33 0.31 1.02 1.45 0.00 0.00 0.00 -
P/RPS 2.02 0.30 1.58 2.39 0.00 0.00 0.00 -
P/EPS 8.68 1.55 121.43 13.78 0.00 0.00 0.00 -
EY 11.52 64.71 0.82 7.26 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 0.08 0.27 0.38 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 29/12/06 30/12/05 15/12/04 22/12/03 27/12/02 31/12/01 05/12/00 -
Price 0.34 0.28 1.06 1.35 0.00 0.00 0.00 -
P/RPS 2.08 0.27 1.64 2.22 0.00 0.00 0.00 -
P/EPS 8.95 1.40 126.19 12.83 0.00 0.00 0.00 -
EY 11.18 71.64 0.79 7.79 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.07 0.28 0.35 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