[PRIME] YoY 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
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Revenue 13,120 41,300 30,013 76,888 48,108 8,865 4,612 19.02%
PBT 3,175 -117,430 -5,637 3,218 14,128 11,326 34,119 -32.67%
Tax -746 -3,310 -76 -938 -8,061 813 10,159 -
NP 2,429 -120,740 -5,713 2,280 6,067 12,139 44,278 -38.34%
-
NP to SH 5,326 -118,797 -1,725 2,280 6,067 9,691 34,738 -26.83%
-
Tax Rate 23.50% - - 29.15% 57.06% -7.18% -29.78% -
Total Cost 10,691 162,040 35,726 74,608 42,041 -3,274 -39,666 -
-
Net Worth 113,985 226,752 227,867 229,315 180,000 179,932 196,872 -8.70%
Dividend
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Net Worth 113,985 226,752 227,867 229,315 180,000 179,932 196,872 -8.70%
NOSH 59,992 59,987 59,965 60,030 60,000 59,977 60,022 -0.00%
Ratio Analysis
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
NP Margin 18.51% -292.35% -19.04% 2.97% 12.61% 136.93% 960.06% -
ROE 4.67% -52.39% -0.76% 0.99% 3.37% 5.39% 17.64% -
Per Share
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
RPS 21.87 68.85 50.05 128.08 80.18 14.78 7.68 19.04%
EPS 8.88 -198.04 -2.88 3.80 10.11 16.16 57.88 -26.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.90 3.78 3.80 3.82 3.00 3.00 3.28 -8.69%
Adjusted Per Share Value based on latest NOSH - 60,030
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
RPS 21.87 68.83 50.02 128.15 80.18 14.78 7.69 19.01%
EPS 8.88 -198.00 -2.88 3.80 10.11 16.15 57.90 -26.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8998 3.7792 3.7978 3.8219 3.00 2.9989 3.2812 -8.70%
Price Multiplier on Financial Quarter End Date
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Date 30/04/07 28/04/06 29/04/05 30/04/04 30/04/03 - - -
Price 0.50 0.47 0.52 1.26 1.05 0.00 0.00 -
P/RPS 2.29 0.68 1.04 0.98 1.31 0.00 0.00 -
P/EPS 5.63 -0.24 -18.08 33.17 10.38 0.00 0.00 -
EY 17.76 -421.35 -5.53 3.01 9.63 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.12 0.14 0.33 0.35 0.00 0.00 -
Price Multiplier on Announcement Date
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Date 29/06/07 30/06/06 06/07/05 28/07/04 23/06/03 27/06/02 19/07/01 -
Price 0.62 0.43 0.44 1.14 1.22 0.00 0.00 -
P/RPS 2.84 0.62 0.88 0.89 1.52 0.00 0.00 -
P/EPS 6.98 -0.22 -15.30 30.02 12.07 0.00 0.00 -
EY 14.32 -460.55 -6.54 3.33 8.29 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.11 0.12 0.30 0.41 0.00 0.00 -

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