[PRIME] QoQ Cumulative Quarter Result on 31-Jan-2007 [#3]

Announcement Date
29-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
31-Jan-2007 [#3]
Profit Trend
QoQ- -162.84%
YoY- -118.31%
View:
Show?
Cumulative Result
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Revenue 3,538 1,769 13,120 6,621 4,901 2,551 41,300 -80.47%
PBT -4,243 -2,657 3,174 -3,035 95 988 -117,430 -89.00%
Tax -957 -478 -746 -1,465 -965 -475 -3,310 -56.17%
NP -5,200 -3,135 2,428 -4,500 -870 513 -120,740 -87.64%
-
NP to SH -2,505 -1,526 5,324 -717 1,141 1,755 -118,797 -92.31%
-
Tax Rate - - 23.50% - 1,015.79% 48.08% - -
Total Cost 8,738 4,904 10,692 11,121 5,771 2,038 162,040 -85.65%
-
Net Worth 111,733 112,948 114,032 108,453 109,896 110,589 108,470 1.99%
Dividend
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Net Worth 111,733 112,948 114,032 108,453 109,896 110,589 108,470 1.99%
NOSH 60,071 60,078 60,016 60,252 60,052 60,102 59,928 0.15%
Ratio Analysis
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
NP Margin -146.98% -177.22% 18.51% -67.97% -17.75% 20.11% -292.35% -
ROE -2.24% -1.35% 4.67% -0.66% 1.04% 1.59% -109.52% -
Per Share
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
RPS 5.89 2.94 21.86 10.99 8.16 4.24 68.92 -80.51%
EPS -4.17 -2.54 8.90 -1.19 1.90 2.92 -198.00 -92.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.86 1.88 1.90 1.80 1.83 1.84 1.81 1.82%
Adjusted Per Share Value based on latest NOSH - 60,097
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
RPS 5.90 2.95 21.87 11.04 8.17 4.25 68.83 -80.47%
EPS -4.18 -2.54 8.87 -1.20 1.90 2.93 -198.00 -92.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8622 1.8825 1.9005 1.8076 1.8316 1.8432 1.8078 1.99%
Price Multiplier on Financial Quarter End Date
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Date 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 -
Price 0.41 0.56 0.50 0.37 0.33 0.39 0.47 -
P/RPS 6.96 19.02 2.29 3.37 4.04 9.19 0.68 369.41%
P/EPS -9.83 -22.05 5.64 -31.09 17.37 13.36 -0.24 1080.20%
EY -10.17 -4.54 17.74 -3.22 5.76 7.49 -421.77 -91.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.30 0.26 0.21 0.18 0.21 0.26 -10.51%
Price Multiplier on Announcement Date
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Date 28/12/07 28/09/07 29/06/07 29/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.37 0.45 0.62 0.46 0.34 0.34 0.43 -
P/RPS 6.28 15.28 2.84 4.19 4.17 8.01 0.62 366.17%
P/EPS -8.87 -17.72 6.99 -38.66 17.89 11.64 -0.22 1067.91%
EY -11.27 -5.64 14.31 -2.59 5.59 8.59 -461.00 -91.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.24 0.33 0.26 0.19 0.18 0.24 -11.41%

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