[PRIME] QoQ Cumulative Quarter Result on 31-Jul-2009 [#1]

Announcement Date
30-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Jul-2009 [#1]
Profit Trend
QoQ- -590.13%
YoY- 23.25%
View:
Show?
Cumulative Result
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Revenue 0 0 0 0 0 0 0 -
PBT -12,266 -8,138 -4,064 -14,211 -12,316 -8,892 -5,535 69.73%
Tax 0 0 0 11,182 -192 -193 -192 -
NP -12,266 -8,138 -4,064 -3,029 -12,508 -9,085 -5,727 65.92%
-
NP to SH -8,893 -5,875 -2,931 598 -8,929 -6,329 -3,819 75.41%
-
Tax Rate - - - - - - - -
Total Cost 12,266 8,138 4,064 3,029 12,508 9,085 5,727 65.92%
-
Net Worth 96,010 99,016 101,895 109,434 100,211 102,583 105,082 -5.82%
Dividend
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Net Worth 96,010 99,016 101,895 109,434 100,211 102,583 105,082 -5.82%
NOSH 60,006 60,010 59,938 59,800 60,006 59,990 60,047 -0.04%
Ratio Analysis
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
NP Margin 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
ROE -9.26% -5.93% -2.88% 0.55% -8.91% -6.17% -3.63% -
Per Share
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EPS -14.82 -9.79 -4.89 1.00 -14.88 -10.55 -6.36 75.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.60 1.65 1.70 1.83 1.67 1.71 1.75 -5.78%
Adjusted Per Share Value based on latest NOSH - 59,938
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EPS -14.82 -9.79 -4.89 1.00 -14.88 -10.55 -6.37 75.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6002 1.6503 1.6983 1.8239 1.6702 1.7097 1.7514 -5.82%
Price Multiplier on Financial Quarter End Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 29/01/10 19/06/09 19/06/09 30/04/09 30/01/09 31/10/08 31/07/08 -
Price 0.09 0.09 0.09 0.14 0.10 0.08 0.15 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS -0.61 -0.92 -1.84 14.00 -0.67 -0.76 -2.36 -59.32%
EY -164.67 -108.78 -54.33 7.14 -148.80 -131.88 -42.40 146.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.06 0.05 0.05 0.08 0.06 0.05 0.09 -23.62%
Price Multiplier on Announcement Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 26/03/10 20/11/09 19/06/09 19/06/09 27/03/09 30/12/08 26/09/08 -
Price 0.09 0.09 0.09 0.09 0.12 0.03 0.12 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS -0.61 -0.92 -1.84 9.00 -0.81 -0.28 -1.89 -52.85%
EY -164.67 -108.78 -54.33 11.11 -124.00 -351.67 -53.00 112.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.06 0.05 0.05 0.05 0.07 0.02 0.07 -9.74%

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