[PRIME] QoQ TTM Result on 31-Jan-2008 [#3]

Stock
[PRIME] PRIME UTILITIES BHD
Announcement Date
28-Mar-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
31-Jan-2008 [#3]
Profit Trend
QoQ- -15.72%
YoY- 101.15%
Quarter Report
Latest QR
Upcoming QR
PRIME's Result
PRIME's Financial Summary
View:
Show?
TTM Result
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Revenue 1,962 3,731 5,500 11,999 11,757 12,338 13,120 -71.66%
PBT -21,411 -19,639 -16,761 -1,252 -1,163 -470 3,175 -
Tax 1,518 1,039 7,023 5,532 5,532 5,521 -746 -
NP -19,893 -18,600 -9,738 4,280 4,369 5,051 2,429 -
-
NP to SH -14,502 -12,970 -10,677 1,415 1,679 2,045 5,326 -
-
Tax Rate - - - - - - 23.50% -
Total Cost 21,855 22,331 15,238 7,719 7,388 7,287 10,691 60.72%
-
Net Worth 102,477 105,082 109,145 109,354 111,714 112,948 113,985 -6.81%
Dividend
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Net Worth 102,477 105,082 109,145 109,354 111,714 112,948 113,985 -6.81%
NOSH 59,928 60,047 59,970 60,084 60,061 60,078 59,992 -0.07%
Ratio Analysis
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
NP Margin -1,013.91% -498.53% -177.05% 35.67% 37.16% 40.94% 18.51% -
ROE -14.15% -12.34% -9.78% 1.29% 1.50% 1.81% 4.67% -
Per Share
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
RPS 3.27 6.21 9.17 19.97 19.57 20.54 21.87 -71.66%
EPS -24.20 -21.60 -17.80 2.35 2.80 3.40 8.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.71 1.75 1.82 1.82 1.86 1.88 1.90 -6.75%
Adjusted Per Share Value based on latest NOSH - 60,084
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
RPS 3.27 6.22 9.17 20.00 19.60 20.56 21.87 -71.66%
EPS -24.17 -21.62 -17.80 2.36 2.80 3.41 8.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.708 1.7514 1.8191 1.8226 1.8619 1.8825 1.8998 -6.81%
Price Multiplier on Financial Quarter End Date
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Date 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 -
Price 0.08 0.15 0.26 0.30 0.41 0.56 0.50 -
P/RPS 2.44 2.41 2.83 1.50 2.09 2.73 2.29 4.30%
P/EPS -0.33 -0.69 -1.46 12.74 14.67 16.45 5.63 -
EY -302.49 -144.00 -68.48 7.85 6.82 6.08 17.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.05 0.09 0.14 0.16 0.22 0.30 0.26 -66.51%
Price Multiplier on Announcement Date
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Date 30/12/08 26/09/08 27/06/08 28/03/08 28/12/07 28/09/07 29/06/07 -
Price 0.03 0.12 0.15 0.21 0.37 0.45 0.62 -
P/RPS 0.92 1.93 1.64 1.05 1.89 2.19 2.84 -52.67%
P/EPS -0.12 -0.56 -0.84 8.92 13.24 13.22 6.98 -
EY -806.63 -180.00 -118.69 11.21 7.56 7.56 14.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.02 0.07 0.08 0.12 0.20 0.24 0.33 -84.43%

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