[PRIME] QoQ TTM 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- 0.75%
YoY- -7877.2%
Quarter Report
Latest QR
Upcoming QR
PRIME's Result
PRIME's Financial Summary
View:
Show?
TTM 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 15,349 15,528 34,516 41,300 34,919 41,495 -53.68%
PBT 3,175 -133,125 -133,588 -118,602 -117,430 8,685 11,243 -57.05%
Tax -746 1,941 2,042 -2,282 -3,310 -7,174 -7,269 -78.17%
NP 2,429 -131,184 -131,546 -120,884 -120,740 1,511 3,974 -28.04%
-
NP to SH 5,326 -123,428 -123,672 -117,903 -118,797 2,195 4,043 20.23%
-
Tax Rate 23.50% - - - - 82.60% 64.65% -
Total Cost 10,691 146,533 147,074 155,400 162,040 33,408 37,521 -56.79%
-
Net Worth 113,985 108,174 109,979 110,589 226,752 305,545 233,490 -38.08%
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 113,985 108,174 109,979 110,589 226,752 305,545 233,490 -38.08%
NOSH 59,992 60,097 60,098 60,102 59,987 60,028 60,023 -0.03%
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% -854.67% -847.15% -350.23% -292.35% 4.33% 9.58% -
ROE 4.67% -114.10% -112.45% -106.61% -52.39% 0.72% 1.73% -
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 21.87 25.54 25.84 57.43 68.85 58.17 69.13 -53.66%
EPS 8.88 -205.38 -205.78 -196.17 -198.04 3.66 6.74 20.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.90 1.80 1.83 1.84 3.78 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 25.58 25.88 57.53 68.83 58.20 69.16 -53.68%
EPS 8.88 -205.71 -206.12 -196.51 -198.00 3.66 6.74 20.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8998 1.8029 1.833 1.8432 3.7792 5.0924 3.8915 -38.08%
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 1.45 1.28 0.68 0.68 0.65 0.45 196.74%
P/EPS 5.63 -0.18 -0.16 -0.20 -0.24 10.39 4.60 14.46%
EY 17.76 -555.08 -623.59 -503.00 -421.35 9.62 21.73 -12.61%
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 0.12 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 1.80 1.32 0.59 0.62 0.76 0.41 264.66%
P/EPS 6.98 -0.22 -0.17 -0.17 -0.22 12.03 4.16 41.33%
EY 14.32 -446.48 -605.25 -576.97 -460.55 8.31 24.06 -29.31%
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 0.11 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