[PRIME] YoY Cumulative Quarter Result on 31-Jan-2003 [#3]

Stock
[PRIME] PRIME UTILITIES BHD
Announcement Date
28-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
31-Jan-2003 [#3]
Profit Trend
QoQ- 28.0%
YoY- 49.11%
Quarter Report
Latest QR
Upcoming QR
PRIME's Result
PRIME's Financial Summary
View:
Show?
Cumulative Result
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Revenue 35,372 27,666 24,695 42,557 4,617 3,334 125,091 -18.96%
PBT 12,661 -1,661 7,250 12,320 5,583 44,404 -7,983 -
Tax -6,716 -1,393 -2,989 -6,509 -1,686 -757 7,983 -
NP 5,945 -3,054 4,261 5,811 3,897 43,647 0 -
-
NP to SH 3,916 -4 4,261 5,811 3,897 43,647 0 -
-
Tax Rate 53.04% - 41.23% 52.83% 30.20% 1.70% - -
Total Cost 29,427 30,720 20,434 36,746 720 -40,313 125,091 -21.41%
-
Net Worth 305,244 226,471 231,654 227,321 201,444 206,414 0 -
Dividend
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Net Worth 305,244 226,471 231,654 227,321 201,444 206,414 0 -
NOSH 59,969 59,285 60,014 59,979 59,953 60,004 0 -
Ratio Analysis
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
NP Margin 16.81% -11.04% 17.25% 13.65% 84.41% 1,309.15% 0.00% -
ROE 1.28% 0.00% 1.84% 2.56% 1.93% 21.15% 0.00% -
Per Share
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 58.98 46.67 41.15 70.95 7.70 5.56 0.00 -
EPS 6.53 0.00 7.10 9.69 6.50 72.74 -15.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.09 3.82 3.86 3.79 3.36 3.44 -310.96 -
Adjusted Per Share Value based on latest NOSH - 60,000
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 58.95 46.11 41.16 70.93 7.70 5.56 208.49 -18.96%
EPS 6.53 -0.01 7.10 9.69 6.50 72.75 -15.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.0874 3.7745 3.8609 3.7887 3.3574 3.4402 -310.96 -
Price Multiplier on Financial Quarter End Date
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 27/01/06 31/01/05 30/01/04 30/01/03 - - - -
Price 0.38 0.95 1.48 1.16 0.00 0.00 0.00 -
P/RPS 0.64 2.04 3.60 1.63 0.00 0.00 0.00 -
P/EPS 5.82 -14,080.36 20.85 11.97 0.00 0.00 0.00 -
EY 17.18 -0.01 4.80 8.35 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.07 0.25 0.38 0.31 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 22/03/06 25/03/05 31/03/04 28/03/03 27/03/02 22/03/01 31/03/00 -
Price 0.44 0.89 1.31 1.08 0.00 0.00 0.00 -
P/RPS 0.75 1.91 3.18 1.52 0.00 0.00 0.00 -
P/EPS 6.74 -13,191.07 18.45 11.15 0.00 0.00 0.00 -
EY 14.84 -0.01 5.42 8.97 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.09 0.23 0.34 0.28 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