[PRIME] QoQ Cumulative Quarter Result on 31-Oct-2004 [#2]

Stock
[PRIME] PRIME UTILITIES BHD
Announcement Date
15-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
31-Oct-2004 [#2]
Profit Trend
QoQ- -59.45%
YoY- -92.12%
Quarter Report
Latest QR
Upcoming QR
PRIME's Result
PRIME's Financial Summary
View:
Show?
Cumulative Result
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Revenue 9,335 30,001 27,666 19,191 9,861 76,888 24,695 -47.75%
PBT 2,160 -5,789 -1,661 -627 598 3,218 7,250 -55.42%
Tax -1,503 -1,867 -1,393 876 16 -938 -2,989 -36.79%
NP 657 -7,656 -3,054 249 614 2,280 4,261 -71.27%
-
NP to SH 861 -1,890 -4 249 614 2,280 4,261 -65.59%
-
Tax Rate 69.58% - - - -2.68% 29.15% 41.23% -
Total Cost 8,678 37,657 30,720 18,942 9,247 74,608 20,434 -43.53%
-
Net Worth 227,806 227,005 226,471 227,064 231,152 229,199 231,654 -1.11%
Dividend
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Net Worth 227,806 227,005 226,471 227,064 231,152 229,199 231,654 -1.11%
NOSH 59,791 59,895 59,285 59,285 60,196 60,000 60,014 -0.24%
Ratio Analysis
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
NP Margin 7.04% -25.52% -11.04% 1.30% 6.23% 2.97% 17.25% -
ROE 0.38% -0.83% 0.00% 0.11% 0.27% 0.99% 1.84% -
Per Share
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 15.61 50.09 46.67 32.37 16.38 128.15 41.15 -47.62%
EPS 1.44 -3.15 0.00 0.42 1.02 3.80 7.10 -65.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.81 3.79 3.82 3.83 3.84 3.82 3.86 -0.86%
Adjusted Per Share Value based on latest NOSH - 59,836
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 15.56 50.00 46.11 31.99 16.44 128.15 41.16 -47.74%
EPS 1.44 -3.15 -0.01 0.42 1.02 3.80 7.10 -65.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.7968 3.7834 3.7745 3.7844 3.8525 3.82 3.8609 -1.11%
Price Multiplier on Financial Quarter End Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 -
Price 0.45 0.52 0.95 1.02 1.13 1.26 1.48 -
P/RPS 2.88 1.04 2.04 3.15 6.90 0.98 3.60 -13.83%
P/EPS 31.25 -16.48 -14,080.36 242.86 110.78 33.16 20.85 30.99%
EY 3.20 -6.07 -0.01 0.41 0.90 3.02 4.80 -23.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 0.14 0.25 0.27 0.29 0.33 0.38 -53.65%
Price Multiplier on Announcement Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 30/09/05 06/07/05 25/03/05 15/12/04 29/09/04 28/07/04 31/03/04 -
Price 0.36 0.44 0.89 1.06 1.01 1.14 1.31 -
P/RPS 2.31 0.88 1.91 3.27 6.17 0.89 3.18 -19.20%
P/EPS 25.00 -13.94 -13,191.07 252.38 99.02 30.00 18.45 22.47%
EY 4.00 -7.17 -0.01 0.40 1.01 3.33 5.42 -18.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.09 0.12 0.23 0.28 0.26 0.30 0.34 -58.80%

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