[PRIME] QoQ Cumulative Quarter Result on 31-Jul-2004 [#1]

Stock
[PRIME] PRIME UTILITIES BHD
Announcement Date
29-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
31-Jul-2004 [#1]
Profit Trend
QoQ- -73.07%
YoY- -67.24%
Quarter Report
Latest QR
Upcoming QR
PRIME's Result
PRIME's Financial Summary
View:
Show?
Cumulative Result
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Revenue 30,001 27,666 19,191 9,861 76,888 24,695 18,220 39.48%
PBT -5,789 -1,661 -627 598 3,218 7,250 5,476 -
Tax -1,867 -1,393 876 16 -938 -2,989 -2,318 -13.44%
NP -7,656 -3,054 249 614 2,280 4,261 3,158 -
-
NP to SH -1,890 -4 249 614 2,280 4,261 3,158 -
-
Tax Rate - - - -2.68% 29.15% 41.23% 42.33% -
Total Cost 37,657 30,720 18,942 9,247 74,608 20,434 15,062 84.31%
-
Net Worth 227,005 226,471 227,064 231,152 229,199 231,654 230,545 -1.02%
Dividend
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Net Worth 227,005 226,471 227,064 231,152 229,199 231,654 230,545 -1.02%
NOSH 59,895 59,285 59,285 60,196 60,000 60,014 60,038 -0.15%
Ratio Analysis
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
NP Margin -25.52% -11.04% 1.30% 6.23% 2.97% 17.25% 17.33% -
ROE -0.83% 0.00% 0.11% 0.27% 0.99% 1.84% 1.37% -
Per Share
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 50.09 46.67 32.37 16.38 128.15 41.15 30.35 39.69%
EPS -3.15 0.00 0.42 1.02 3.80 7.10 5.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.79 3.82 3.83 3.84 3.82 3.86 3.84 -0.87%
Adjusted Per Share Value based on latest NOSH - 60,196
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 50.00 46.11 31.99 16.44 128.15 41.16 30.37 39.47%
EPS -3.15 -0.01 0.42 1.02 3.80 7.10 5.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.7834 3.7745 3.7844 3.8525 3.82 3.8609 3.8424 -1.02%
Price Multiplier on Financial Quarter End Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 -
Price 0.52 0.95 1.02 1.13 1.26 1.48 1.45 -
P/RPS 1.04 2.04 3.15 6.90 0.98 3.60 4.78 -63.85%
P/EPS -16.48 -14,080.36 242.86 110.78 33.16 20.85 27.57 -
EY -6.07 -0.01 0.41 0.90 3.02 4.80 3.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.25 0.27 0.29 0.33 0.38 0.38 -48.63%
Price Multiplier on Announcement Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 06/07/05 25/03/05 15/12/04 29/09/04 28/07/04 31/03/04 22/12/03 -
Price 0.44 0.89 1.06 1.01 1.14 1.31 1.35 -
P/RPS 0.88 1.91 3.27 6.17 0.89 3.18 4.45 -66.09%
P/EPS -13.94 -13,191.07 252.38 99.02 30.00 18.45 25.67 -
EY -7.17 -0.01 0.40 1.01 3.33 5.42 3.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 0.23 0.28 0.26 0.30 0.34 0.35 -51.04%

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