Highlights

[PRLEXUS] QoQ Quarter Result on 2010-04-30 [#3]

Stock [PRLEXUS]: PROLEXUS BHD
Announcement Date 28-Jun-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2010
Quarter 30-Apr-2010  [#3]
Profit Trend QoQ -     16.35%    YoY -     -1.71%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Revenue 44,703 38,735 37,804 30,604 29,089 39,378 46,944 -3.20%
  QoQ % 15.41% 2.46% 23.53% 5.21% -26.13% -16.12% -
  Horiz. % 95.23% 82.51% 80.53% 65.19% 61.97% 83.88% 100.00%
PBT 1,372 346 -208 1,559 1,400 2,755 2,852 -38.52%
  QoQ % 296.53% 266.35% -113.34% 11.36% -49.18% -3.40% -
  Horiz. % 48.11% 12.13% -7.29% 54.66% 49.09% 96.60% 100.00%
Tax -591 -184 -354 -522 -376 -852 -1,841 -53.02%
  QoQ % -221.20% 48.02% 32.18% -38.83% 55.87% 53.72% -
  Horiz. % 32.10% 9.99% 19.23% 28.35% 20.42% 46.28% 100.00%
NP 781 162 -562 1,037 1,024 1,903 1,011 -15.77%
  QoQ % 382.10% 128.83% -154.19% 1.27% -46.19% 88.23% -
  Horiz. % 77.25% 16.02% -55.59% 102.57% 101.29% 188.23% 100.00%
NP to SH 994 394 -751 1,267 1,089 2,061 1,141 -8.76%
  QoQ % 152.28% 152.46% -159.27% 16.35% -47.16% 80.63% -
  Horiz. % 87.12% 34.53% -65.82% 111.04% 95.44% 180.63% 100.00%
Tax Rate 43.08 % 53.18 % - % 33.48 % 26.86 % 30.93 % 64.55 % -23.57%
  QoQ % -18.99% 0.00% 0.00% 24.65% -13.16% -52.08% -
  Horiz. % 66.74% 82.39% 0.00% 51.87% 41.61% 47.92% 100.00%
Total Cost 43,922 38,573 38,366 29,567 28,065 37,475 45,933 -2.93%
  QoQ % 13.87% 0.54% 29.76% 5.35% -25.11% -18.41% -
  Horiz. % 95.62% 83.98% 83.53% 64.37% 61.10% 81.59% 100.00%
Net Worth 46,605 45,966 42,299 40,777 40,063 38,962 37,174 16.22%
  QoQ % 1.39% 8.67% 3.73% 1.78% 2.83% 4.81% -
  Horiz. % 125.37% 123.65% 113.79% 109.69% 107.77% 104.81% 100.00%
Dividend
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Net Worth 46,605 45,966 42,299 40,777 40,063 38,962 37,174 16.22%
  QoQ % 1.39% 8.67% 3.73% 1.78% 2.83% 4.81% -
  Horiz. % 125.37% 123.65% 113.79% 109.69% 107.77% 104.81% 100.00%
NOSH 36,410 36,481 30,000 36,408 36,421 36,413 36,806 -0.72%
  QoQ % -0.20% 21.60% -17.60% -0.04% 0.02% -1.07% -
  Horiz. % 98.92% 99.12% 81.51% 98.92% 98.95% 98.93% 100.00%
Ratio Analysis
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
NP Margin 1.75 % 0.42 % -1.49 % 3.39 % 3.52 % 4.83 % 2.15 % -12.79%
  QoQ % 316.67% 128.19% -143.95% -3.69% -27.12% 124.65% -
  Horiz. % 81.40% 19.53% -69.30% 157.67% 163.72% 224.65% 100.00%
ROE 2.13 % 0.86 % -1.78 % 3.11 % 2.72 % 5.29 % 3.07 % -21.58%
  QoQ % 147.67% 148.31% -157.23% 14.34% -48.58% 72.31% -
  Horiz. % 69.38% 28.01% -57.98% 101.30% 88.60% 172.31% 100.00%
Per Share
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 122.78 106.18 126.01 84.06 79.87 108.14 127.54 -2.50%
  QoQ % 15.63% -15.74% 49.90% 5.25% -26.14% -15.21% -
  Horiz. % 96.27% 83.25% 98.80% 65.91% 62.62% 84.79% 100.00%
EPS 2.73 1.08 -2.10 3.48 2.99 5.66 3.10 -8.10%
  QoQ % 152.78% 151.43% -160.34% 16.39% -47.17% 82.58% -
  Horiz. % 88.06% 34.84% -67.74% 112.26% 96.45% 182.58% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.2800 1.2600 1.4100 1.1200 1.1000 1.0700 1.0100 17.06%
  QoQ % 1.59% -10.64% 25.89% 1.82% 2.80% 5.94% -
  Horiz. % 126.73% 124.75% 139.60% 110.89% 108.91% 105.94% 100.00%
Adjusted Per Share Value based on latest NOSH - 180,349
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 24.79 21.48 20.96 16.97 16.13 21.83 26.03 -3.19%
  QoQ % 15.41% 2.48% 23.51% 5.21% -26.11% -16.14% -
  Horiz. % 95.24% 82.52% 80.52% 65.19% 61.97% 83.86% 100.00%
EPS 0.55 0.22 -0.42 0.70 0.60 1.14 0.63 -8.63%
  QoQ % 150.00% 152.38% -160.00% 16.67% -47.37% 80.95% -
  Horiz. % 87.30% 34.92% -66.67% 111.11% 95.24% 180.95% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.2584 0.2549 0.2345 0.2261 0.2221 0.2160 0.2061 16.22%
  QoQ % 1.37% 8.70% 3.72% 1.80% 2.82% 4.80% -
  Horiz. % 125.38% 123.68% 113.78% 109.70% 107.76% 104.80% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Date 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 -
Price 0.3100 0.3600 0.4100 0.3900 0.4100 0.2800 0.2500 -
P/RPS 0.25 0.34 0.33 0.46 0.51 0.26 0.20 15.99%
  QoQ % -26.47% 3.03% -28.26% -9.80% 96.15% 30.00% -
  Horiz. % 125.00% 170.00% 165.00% 230.00% 255.00% 130.00% 100.00%
P/EPS 11.36 33.33 -16.38 11.21 13.71 4.95 8.06 25.63%
  QoQ % -65.92% 303.48% -246.12% -18.23% 176.97% -38.59% -
  Horiz. % 140.94% 413.52% -203.23% 139.08% 170.10% 61.41% 100.00%
EY 8.81 3.00 -6.11 8.92 7.29 20.21 12.40 -20.33%
  QoQ % 193.67% 149.10% -168.50% 22.36% -63.93% 62.98% -
  Horiz. % 71.05% 24.19% -49.27% 71.94% 58.79% 162.98% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.24 0.29 0.29 0.35 0.37 0.26 0.25 -2.68%
  QoQ % -17.24% 0.00% -17.14% -5.41% 42.31% 4.00% -
  Horiz. % 96.00% 116.00% 116.00% 140.00% 148.00% 104.00% 100.00%
Price Multiplier on Announcement Date
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Date 28/03/11 23/12/10 28/09/10 28/06/10 26/03/10 29/12/09 29/09/09 -
Price 0.3200 0.3800 0.4300 0.4000 0.4000 0.2800 0.2500 -
P/RPS 0.26 0.36 0.34 0.48 0.50 0.26 0.20 19.06%
  QoQ % -27.78% 5.88% -29.17% -4.00% 92.31% 30.00% -
  Horiz. % 130.00% 180.00% 170.00% 240.00% 250.00% 130.00% 100.00%
P/EPS 11.72 35.19 -17.18 11.49 13.38 4.95 8.06 28.26%
  QoQ % -66.70% 304.83% -249.52% -14.13% 170.30% -38.59% -
  Horiz. % 145.41% 436.60% -213.15% 142.56% 166.00% 61.41% 100.00%
EY 8.53 2.84 -5.82 8.70 7.48 20.21 12.40 -22.02%
  QoQ % 200.35% 148.80% -166.90% 16.31% -62.99% 62.98% -
  Horiz. % 68.79% 22.90% -46.94% 70.16% 60.32% 162.98% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.25 0.30 0.30 0.36 0.36 0.26 0.25 -
  QoQ % -16.67% 0.00% -16.67% 0.00% 38.46% 4.00% -
  Horiz. % 100.00% 120.00% 120.00% 144.00% 144.00% 104.00% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

381  397  542  561 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 QES 0.265+0.02 
 INARI 2.28-0.12 
 HSI-C3P 0.365-0.005 
 EURO 0.235+0.025 
 MRCB 0.83-0.005 
 KAB 0.285+0.03 
 AAX 0.355+0.005 
 LIONIND 1.18-0.05 
 HSI-C3O 0.2650.00 
 MYEG 1.20-0.02 
Partners & Brokers