[PRIME] QoQ TTM Result on 31-Oct-2005 [#2]

Stock
[PRIME] PRIME UTILITIES BHD
Announcement Date
30-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
31-Oct-2005 [#2]
Profit Trend
QoQ- 373.55%
YoY- 742.77%
Quarter Report
Latest QR
Upcoming QR
PRIME's Result
PRIME's Financial Summary
View:
Show?
TTM Result
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Revenue 34,516 41,300 34,919 41,495 29,487 30,013 79,859 -42.92%
PBT -118,602 -117,430 8,685 11,243 -4,075 -5,637 -5,693 661.34%
Tax -2,282 -3,310 -7,174 -7,269 -1,595 -76 2,433 -
NP -120,884 -120,740 1,511 3,974 -5,670 -5,713 -3,260 1019.37%
-
NP to SH -117,903 -118,797 2,195 4,043 -1,478 -1,725 -1,985 1433.76%
-
Tax Rate - - 82.60% 64.65% - - - -
Total Cost 155,400 162,040 33,408 37,521 35,157 35,726 83,119 51.93%
-
Net Worth 110,589 226,752 305,545 233,490 227,806 227,867 230,109 -38.72%
Dividend
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Net Worth 110,589 226,752 305,545 233,490 227,806 227,867 230,109 -38.72%
NOSH 60,102 59,987 60,028 60,023 59,791 59,965 60,238 -0.15%
Ratio Analysis
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
NP Margin -350.23% -292.35% 4.33% 9.58% -19.23% -19.04% -4.08% -
ROE -106.61% -52.39% 0.72% 1.73% -0.65% -0.76% -0.86% -
Per Share
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 57.43 68.85 58.17 69.13 49.32 50.05 132.57 -42.83%
EPS -196.17 -198.04 3.66 6.74 -2.47 -2.88 -3.30 1434.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.84 3.78 5.09 3.89 3.81 3.80 3.82 -38.63%
Adjusted Per Share Value based on latest NOSH - 60,023
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 57.53 68.83 58.20 69.16 49.15 50.02 133.10 -42.92%
EPS -196.51 -198.00 3.66 6.74 -2.46 -2.88 -3.31 1433.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8432 3.7792 5.0924 3.8915 3.7968 3.7978 3.8352 -38.72%
Price Multiplier on Financial Quarter End Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 -
Price 0.39 0.47 0.38 0.31 0.45 0.52 0.95 -
P/RPS 0.68 0.68 0.65 0.45 0.91 1.04 0.72 -3.74%
P/EPS -0.20 -0.24 10.39 4.60 -18.20 -18.08 -28.83 -96.39%
EY -503.00 -421.35 9.62 21.73 -5.49 -5.53 -3.47 2684.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.12 0.07 0.08 0.12 0.14 0.25 -11.00%
Price Multiplier on Announcement Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 29/09/06 30/06/06 22/03/06 30/12/05 30/09/05 06/07/05 25/03/05 -
Price 0.34 0.43 0.44 0.28 0.36 0.44 0.89 -
P/RPS 0.59 0.62 0.76 0.41 0.73 0.88 0.67 -8.14%
P/EPS -0.17 -0.22 12.03 4.16 -14.56 -15.30 -27.01 -96.62%
EY -576.97 -460.55 8.31 24.06 -6.87 -6.54 -3.70 2824.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.11 0.09 0.07 0.09 0.12 0.23 -15.11%

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