[PRIME] QoQ Cumulative Quarter Result on 30-Apr-2005 [#4]

Stock
[PRIME] PRIME UTILITIES BHD
Announcement Date
06-Jul-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
30-Apr-2005 [#4]
Profit Trend
QoQ- -47150.0%
YoY- -182.89%
Quarter Report
Latest QR
Upcoming QR
PRIME's Result
PRIME's Financial Summary
View:
Show?
Cumulative Result
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Revenue 35,372 30,673 9,335 30,001 27,666 19,191 9,861 133.78%
PBT 12,661 16,253 2,160 -5,789 -1,661 -627 598 661.07%
Tax -6,716 -6,317 -1,503 -1,867 -1,393 876 16 -
NP 5,945 9,936 657 -7,656 -3,054 249 614 352.40%
-
NP to SH 3,916 6,017 861 -1,890 -4 249 614 242.75%
-
Tax Rate 53.04% 38.87% 69.58% - - - -2.68% -
Total Cost 29,427 20,737 8,678 37,657 30,720 18,942 9,247 115.89%
-
Net Worth 305,244 233,361 227,806 227,005 226,471 227,064 231,152 20.30%
Dividend
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Net Worth 305,244 233,361 227,806 227,005 226,471 227,064 231,152 20.30%
NOSH 59,969 59,990 59,791 59,895 59,285 59,285 60,196 -0.25%
Ratio Analysis
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
NP Margin 16.81% 32.39% 7.04% -25.52% -11.04% 1.30% 6.23% -
ROE 1.28% 2.58% 0.38% -0.83% 0.00% 0.11% 0.27% -
Per Share
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 58.98 51.13 15.61 50.09 46.67 32.37 16.38 134.37%
EPS 6.53 10.03 1.44 -3.15 0.00 0.42 1.02 243.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.09 3.89 3.81 3.79 3.82 3.83 3.84 20.60%
Adjusted Per Share Value based on latest NOSH - 59,965
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 58.95 51.12 15.56 50.00 46.11 31.99 16.44 133.72%
EPS 6.53 10.03 1.44 -3.15 -0.01 0.42 1.02 243.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.0874 3.8894 3.7968 3.7834 3.7745 3.7844 3.8525 20.30%
Price Multiplier on Financial Quarter End Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 -
Price 0.38 0.31 0.45 0.52 0.95 1.02 1.13 -
P/RPS 0.64 0.61 2.88 1.04 2.04 3.15 6.90 -79.42%
P/EPS 5.82 3.09 31.25 -16.48 -14,080.36 242.86 110.78 -85.89%
EY 17.18 32.35 3.20 -6.07 -0.01 0.41 0.90 610.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.07 0.08 0.12 0.14 0.25 0.27 0.29 -61.13%
Price Multiplier on Announcement Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 22/03/06 30/12/05 30/09/05 06/07/05 25/03/05 15/12/04 29/09/04 -
Price 0.44 0.28 0.36 0.44 0.89 1.06 1.01 -
P/RPS 0.75 0.55 2.31 0.88 1.91 3.27 6.17 -75.36%
P/EPS 6.74 2.79 25.00 -13.94 -13,191.07 252.38 99.02 -83.24%
EY 14.84 35.82 4.00 -7.17 -0.01 0.40 1.01 496.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.09 0.07 0.09 0.12 0.23 0.28 0.26 -50.60%

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