[PRIME] QoQ Cumulative Quarter Result on 31-Jul-2005 [#1]

Stock
[PRIME] PRIME UTILITIES BHD
Announcement Date
30-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
31-Jul-2005 [#1]
Profit Trend
QoQ- 145.56%
YoY- 40.23%
Quarter Report
Latest QR
Upcoming QR
PRIME's Result
PRIME's Financial Summary
View:
Show?
Cumulative Result
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Revenue 41,300 35,372 30,673 9,335 30,001 27,666 19,191 66.92%
PBT -117,430 12,661 16,253 2,160 -5,789 -1,661 -627 3204.98%
Tax -3,310 -6,716 -6,317 -1,503 -1,867 -1,393 876 -
NP -120,740 5,945 9,936 657 -7,656 -3,054 249 -
-
NP to SH -118,797 3,916 6,017 861 -1,890 -4 249 -
-
Tax Rate - 53.04% 38.87% 69.58% - - - -
Total Cost 162,040 29,427 20,737 8,678 37,657 30,720 18,942 319.92%
-
Net Worth 108,470 305,244 233,361 227,806 227,005 226,471 227,064 -38.97%
Dividend
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Net Worth 108,470 305,244 233,361 227,806 227,005 226,471 227,064 -38.97%
NOSH 59,928 59,969 59,990 59,791 59,895 59,285 59,285 0.72%
Ratio Analysis
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
NP Margin -292.35% 16.81% 32.39% 7.04% -25.52% -11.04% 1.30% -
ROE -109.52% 1.28% 2.58% 0.38% -0.83% 0.00% 0.11% -
Per Share
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 68.92 58.98 51.13 15.61 50.09 46.67 32.37 65.73%
EPS -198.00 6.53 10.03 1.44 -3.15 0.00 0.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.81 5.09 3.89 3.81 3.79 3.82 3.83 -39.41%
Adjusted Per Share Value based on latest NOSH - 59,791
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 68.83 58.95 51.12 15.56 50.00 46.11 31.99 66.89%
EPS -198.00 6.53 10.03 1.44 -3.15 -0.01 0.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8078 5.0874 3.8894 3.7968 3.7834 3.7745 3.7844 -38.97%
Price Multiplier on Financial Quarter End Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 -
Price 0.47 0.38 0.31 0.45 0.52 0.95 1.02 -
P/RPS 0.68 0.64 0.61 2.88 1.04 2.04 3.15 -64.11%
P/EPS -0.24 5.82 3.09 31.25 -16.48 -14,080.36 242.86 -
EY -421.77 17.18 32.35 3.20 -6.07 -0.01 0.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.07 0.08 0.12 0.14 0.25 0.27 -2.49%
Price Multiplier on Announcement Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 30/06/06 22/03/06 30/12/05 30/09/05 06/07/05 25/03/05 15/12/04 -
Price 0.43 0.44 0.28 0.36 0.44 0.89 1.06 -
P/RPS 0.62 0.75 0.55 2.31 0.88 1.91 3.27 -67.09%
P/EPS -0.22 6.74 2.79 25.00 -13.94 -13,191.07 252.38 -
EY -461.00 14.84 35.82 4.00 -7.17 -0.01 0.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.09 0.07 0.09 0.12 0.23 0.28 -9.79%

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