[PRIME] YoY TTM Result on 31-Oct-2003 [#2]

Stock
[PRIME] PRIME UTILITIES BHD
Announcement Date
22-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
31-Oct-2003 [#2]
Profit Trend
QoQ- -35.37%
YoY- -65.39%
Quarter Report
Latest QR
Upcoming QR
PRIME's Result
PRIME's Financial Summary
View:
Show?
TTM Result
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Revenue 15,528 41,495 77,859 30,569 39,180 9,560 80,278 -23.94%
PBT -133,588 11,243 -2,885 9,603 19,716 -2,898 3,002 -
Tax 2,042 -7,269 2,256 -4,918 -6,180 11,556 35,761 -37.93%
NP -131,546 3,974 -629 4,685 13,536 8,658 38,763 -
-
NP to SH -123,672 4,043 -629 4,685 13,536 -2,699 -732 135.03%
-
Tax Rate - 64.65% - 51.21% 31.35% - -1,191.24% -
Total Cost 147,074 37,521 78,488 25,884 25,644 902 41,515 23.45%
-
Net Worth 109,979 233,490 229,172 230,399 226,317 197,337 0 -
Dividend
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Net Worth 109,979 233,490 229,172 230,399 226,317 197,337 0 -
NOSH 60,098 60,023 59,836 59,999 60,031 59,980 0 -
Ratio Analysis
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
NP Margin -847.15% 9.58% -0.81% 15.33% 34.55% 90.56% 48.29% -
ROE -112.45% 1.73% -0.27% 2.03% 5.98% -1.37% 0.00% -
Per Share
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 25.84 69.13 130.12 50.95 65.27 15.94 0.00 -
EPS -205.78 6.74 -1.05 7.81 22.55 -4.50 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.83 3.89 3.83 3.84 3.77 3.29 3.34 -9.53%
Adjusted Per Share Value based on latest NOSH - 59,999
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 25.88 69.16 129.77 50.95 65.30 15.93 133.80 -23.94%
EPS -206.12 6.74 -1.05 7.81 22.56 -4.50 -1.22 135.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.833 3.8915 3.8195 3.84 3.772 3.289 3.34 -9.51%
Price Multiplier on Financial Quarter End Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 31/10/06 31/10/05 29/10/04 31/10/03 - - - -
Price 0.33 0.31 1.02 1.45 0.00 0.00 0.00 -
P/RPS 1.28 0.45 0.78 2.85 0.00 0.00 0.00 -
P/EPS -0.16 4.60 -97.03 18.57 0.00 0.00 0.00 -
EY -623.59 21.73 -1.03 5.39 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.08 0.27 0.38 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 29/12/06 30/12/05 15/12/04 22/12/03 27/12/02 31/12/01 05/12/00 -
Price 0.34 0.28 1.06 1.35 0.00 0.00 0.00 -
P/RPS 1.32 0.41 0.81 2.65 0.00 0.00 0.00 -
P/EPS -0.17 4.16 -100.84 17.29 0.00 0.00 0.00 -
EY -605.25 24.06 -0.99 5.78 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.07 0.28 0.35 0.00 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