[PRIME] QoQ Cumulative Quarter Result on 31-Jul-2006 [#1]

Stock
[PRIME] PRIME UTILITIES BHD
Announcement Date
29-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
31-Jul-2006 [#1]
Profit Trend
QoQ- 101.48%
YoY- 103.83%
Quarter Report
Latest QR
Upcoming QR
PRIME's Result
PRIME's Financial Summary
View:
Show?
Cumulative Result
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Revenue 13,120 6,621 4,901 2,551 41,300 35,372 30,673 -43.31%
PBT 3,174 -3,035 95 988 -117,430 12,661 16,253 -66.44%
Tax -746 -1,465 -965 -475 -3,310 -6,716 -6,317 -76.02%
NP 2,428 -4,500 -870 513 -120,740 5,945 9,936 -61.01%
-
NP to SH 5,324 -717 1,141 1,755 -118,797 3,916 6,017 -7.85%
-
Tax Rate 23.50% - 1,015.79% 48.08% - 53.04% 38.87% -
Total Cost 10,692 11,121 5,771 2,038 162,040 29,427 20,737 -35.77%
-
Net Worth 114,032 108,453 109,896 110,589 108,470 305,244 233,361 -38.04%
Dividend
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Net Worth 114,032 108,453 109,896 110,589 108,470 305,244 233,361 -38.04%
NOSH 60,016 60,252 60,052 60,102 59,928 59,969 59,990 0.02%
Ratio Analysis
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
NP Margin 18.51% -67.97% -17.75% 20.11% -292.35% 16.81% 32.39% -
ROE 4.67% -0.66% 1.04% 1.59% -109.52% 1.28% 2.58% -
Per Share
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 21.86 10.99 8.16 4.24 68.92 58.98 51.13 -43.33%
EPS 8.90 -1.19 1.90 2.92 -198.00 6.53 10.03 -7.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.90 1.80 1.83 1.84 1.81 5.09 3.89 -38.06%
Adjusted Per Share Value based on latest NOSH - 60,102
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 21.87 11.04 8.17 4.25 68.83 58.95 51.12 -43.31%
EPS 8.87 -1.20 1.90 2.93 -198.00 6.53 10.03 -7.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9005 1.8076 1.8316 1.8432 1.8078 5.0874 3.8894 -38.04%
Price Multiplier on Financial Quarter End Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 -
Price 0.50 0.37 0.33 0.39 0.47 0.38 0.31 -
P/RPS 2.29 3.37 4.04 9.19 0.68 0.64 0.61 142.13%
P/EPS 5.64 -31.09 17.37 13.36 -0.24 5.82 3.09 49.51%
EY 17.74 -3.22 5.76 7.49 -421.77 17.18 32.35 -33.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.21 0.18 0.21 0.26 0.07 0.08 119.88%
Price Multiplier on Announcement Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 29/06/07 29/03/07 29/12/06 29/09/06 30/06/06 22/03/06 30/12/05 -
Price 0.62 0.46 0.34 0.34 0.43 0.44 0.28 -
P/RPS 2.84 4.19 4.17 8.01 0.62 0.75 0.55 199.64%
P/EPS 6.99 -38.66 17.89 11.64 -0.22 6.74 2.79 84.77%
EY 14.31 -2.59 5.59 8.59 -461.00 14.84 35.82 -45.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.26 0.19 0.18 0.24 0.09 0.07 181.95%

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