[PRIME] QoQ Cumulative Quarter Result on 31-Jan-2005 [#3]

Stock
[PRIME] PRIME UTILITIES BHD
Announcement Date
25-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
31-Jan-2005 [#3]
Profit Trend
QoQ- -101.61%
YoY- -100.09%
Quarter Report
Latest QR
Upcoming QR
PRIME's Result
PRIME's Financial Summary
View:
Show?
Cumulative Result
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Revenue 30,673 9,335 30,001 27,666 19,191 9,861 76,888 -45.71%
PBT 16,253 2,160 -5,789 -1,661 -627 598 3,218 193.50%
Tax -6,317 -1,503 -1,867 -1,393 876 16 -938 255.38%
NP 9,936 657 -7,656 -3,054 249 614 2,280 166.08%
-
NP to SH 6,017 861 -1,890 -4 249 614 2,280 90.63%
-
Tax Rate 38.87% 69.58% - - - -2.68% 29.15% -
Total Cost 20,737 8,678 37,657 30,720 18,942 9,247 74,608 -57.31%
-
Net Worth 233,361 227,806 227,005 226,471 227,064 231,152 229,199 1.20%
Dividend
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Net Worth 233,361 227,806 227,005 226,471 227,064 231,152 229,199 1.20%
NOSH 59,990 59,791 59,895 59,285 59,285 60,196 60,000 -0.01%
Ratio Analysis
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
NP Margin 32.39% 7.04% -25.52% -11.04% 1.30% 6.23% 2.97% -
ROE 2.58% 0.38% -0.83% 0.00% 0.11% 0.27% 0.99% -
Per Share
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
RPS 51.13 15.61 50.09 46.67 32.37 16.38 128.15 -45.71%
EPS 10.03 1.44 -3.15 0.00 0.42 1.02 3.80 90.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.89 3.81 3.79 3.82 3.83 3.84 3.82 1.21%
Adjusted Per Share Value based on latest NOSH - 60,238
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
RPS 51.12 15.56 50.00 46.11 31.99 16.44 128.15 -45.71%
EPS 10.03 1.44 -3.15 -0.01 0.42 1.02 3.80 90.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.8894 3.7968 3.7834 3.7745 3.7844 3.8525 3.82 1.20%
Price Multiplier on Financial Quarter End Date
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Date 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 -
Price 0.31 0.45 0.52 0.95 1.02 1.13 1.26 -
P/RPS 0.61 2.88 1.04 2.04 3.15 6.90 0.98 -27.03%
P/EPS 3.09 31.25 -16.48 -14,080.36 242.86 110.78 33.16 -79.35%
EY 32.35 3.20 -6.07 -0.01 0.41 0.90 3.02 383.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.08 0.12 0.14 0.25 0.27 0.29 0.33 -61.02%
Price Multiplier on Announcement Date
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Date 30/12/05 30/09/05 06/07/05 25/03/05 15/12/04 29/09/04 28/07/04 -
Price 0.28 0.36 0.44 0.89 1.06 1.01 1.14 -
P/RPS 0.55 2.31 0.88 1.91 3.27 6.17 0.89 -27.38%
P/EPS 2.79 25.00 -13.94 -13,191.07 252.38 99.02 30.00 -79.38%
EY 35.82 4.00 -7.17 -0.01 0.40 1.01 3.33 385.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.07 0.09 0.12 0.23 0.28 0.26 0.30 -61.99%

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