[PRIME] QoQ TTM Result on 30-Apr-2004 [#4]

Stock
[PRIME] PRIME UTILITIES BHD
Announcement Date
28-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
30-Apr-2004 [#4]
Profit Trend
QoQ- -49.51%
YoY- -62.42%
Quarter Report
Latest QR
Upcoming QR
PRIME's Result
PRIME's Financial Summary
View:
Show?
TTM Result
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Revenue 79,859 77,859 78,566 76,888 30,246 30,569 43,662 49.28%
PBT -5,693 -2,885 926 3,218 9,057 9,603 14,458 -
Tax 2,433 2,256 94 -938 -4,541 -4,918 -7,209 -
NP -3,260 -629 1,020 2,280 4,516 4,685 7,249 -
-
NP to SH -1,985 -629 1,020 2,280 4,516 4,685 7,249 -
-
Tax Rate - - -10.15% 29.15% 50.14% 51.21% 49.86% -
Total Cost 83,119 78,488 77,546 74,608 25,730 25,884 36,413 72.93%
-
Net Worth 230,109 229,172 231,152 229,315 231,390 230,399 229,444 0.19%
Dividend
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Net Worth 230,109 229,172 231,152 229,315 231,390 230,399 229,444 0.19%
NOSH 60,238 59,836 60,196 60,030 59,945 59,999 60,064 0.19%
Ratio Analysis
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
NP Margin -4.08% -0.81% 1.30% 2.97% 14.93% 15.33% 16.60% -
ROE -0.86% -0.27% 0.44% 0.99% 1.95% 2.03% 3.16% -
Per Share
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 132.57 130.12 130.52 128.08 50.46 50.95 72.69 49.00%
EPS -3.30 -1.05 1.69 3.80 7.53 7.81 12.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.82 3.83 3.84 3.82 3.86 3.84 3.82 0.00%
Adjusted Per Share Value based on latest NOSH - 60,030
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 133.10 129.77 130.94 128.15 50.41 50.95 72.77 49.28%
EPS -3.31 -1.05 1.70 3.80 7.53 7.81 12.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.8352 3.8195 3.8525 3.8219 3.8565 3.84 3.8241 0.19%
Price Multiplier on Financial Quarter End Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 -
Price 0.95 1.02 1.13 1.26 1.48 1.45 1.36 -
P/RPS 0.72 0.78 0.87 0.98 2.93 2.85 1.87 -46.92%
P/EPS -28.83 -97.03 66.69 33.17 19.65 18.57 11.27 -
EY -3.47 -1.03 1.50 3.01 5.09 5.39 8.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.27 0.29 0.33 0.38 0.38 0.36 -21.49%
Price Multiplier on Announcement Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 25/03/05 15/12/04 29/09/04 28/07/04 31/03/04 22/12/03 09/09/03 -
Price 0.89 1.06 1.01 1.14 1.31 1.35 1.28 -
P/RPS 0.67 0.81 0.77 0.89 2.60 2.65 1.76 -47.31%
P/EPS -27.01 -100.84 59.61 30.02 17.39 17.29 10.61 -
EY -3.70 -0.99 1.68 3.33 5.75 5.78 9.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.28 0.26 0.30 0.34 0.35 0.34 -22.84%

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