[PRIME] YoY Cumulative Quarter Result on 31-Jan-2009 [#3]

Stock
[PRIME] PRIME UTILITIES BHD
Announcement Date
27-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
31-Jan-2009 [#3]
Profit Trend
QoQ- -41.08%
YoY- -93.02%
Quarter Report
Latest QR
Upcoming QR
PRIME's Result
PRIME's Financial Summary
View:
Show?
Cumulative Result
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Revenue 0 0 5,500 6,621 35,372 27,666 24,695 -
PBT -12,266 -12,316 -7,461 -3,035 12,661 -1,661 7,250 -
Tax 0 -192 -1,457 -1,465 -6,716 -1,393 -2,989 -
NP -12,266 -12,508 -8,918 -4,500 5,945 -3,054 4,261 -
-
NP to SH -8,893 -8,929 -4,626 -717 3,916 -4 4,261 -
-
Tax Rate - - - - 53.04% - 41.23% -
Total Cost 12,266 12,508 14,418 11,121 29,427 30,720 20,434 -8.14%
-
Net Worth 96,010 100,211 109,200 108,453 305,244 226,471 231,654 -13.64%
Dividend
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Net Worth 96,010 100,211 109,200 108,453 305,244 226,471 231,654 -13.64%
NOSH 60,006 60,006 59,999 60,252 59,969 59,285 60,014 -0.00%
Ratio Analysis
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
NP Margin 0.00% 0.00% -162.15% -67.97% 16.81% -11.04% 17.25% -
ROE -9.26% -8.91% -4.24% -0.66% 1.28% 0.00% 1.84% -
Per Share
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 0.00 0.00 9.17 10.99 58.98 46.67 41.15 -
EPS -14.82 -14.88 -7.71 -1.19 6.53 0.00 7.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.60 1.67 1.82 1.80 5.09 3.82 3.86 -13.63%
Adjusted Per Share Value based on latest NOSH - 59,954
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 0.00 0.00 9.17 11.04 58.95 46.11 41.16 -
EPS -14.82 -14.88 -7.71 -1.20 6.53 -0.01 7.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6002 1.6702 1.82 1.8076 5.0874 3.7745 3.8609 -13.64%
Price Multiplier on Financial Quarter End Date
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Date 29/01/10 30/01/09 31/01/08 31/01/07 27/01/06 31/01/05 30/01/04 -
Price 0.09 0.10 0.30 0.37 0.38 0.95 1.48 -
P/RPS 0.00 0.00 3.27 3.37 0.64 2.04 3.60 -
P/EPS -0.61 -0.67 -3.89 -31.09 5.82 -14,080.36 20.85 -
EY -164.67 -148.80 -25.70 -3.22 17.18 -0.01 4.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.06 0.06 0.16 0.21 0.07 0.25 0.38 -26.46%
Price Multiplier on Announcement Date
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Date 26/03/10 27/03/09 28/03/08 29/03/07 22/03/06 25/03/05 31/03/04 -
Price 0.09 0.12 0.21 0.46 0.44 0.89 1.31 -
P/RPS 0.00 0.00 2.29 4.19 0.75 1.91 3.18 -
P/EPS -0.61 -0.81 -2.72 -38.66 6.74 -13,191.07 18.45 -
EY -164.67 -124.00 -36.71 -2.59 14.84 -0.01 5.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.06 0.07 0.12 0.26 0.09 0.23 0.34 -25.08%

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