Highlights

[PRLEXUS] QoQ Quarter Result on 2009-01-31 [#2]

Stock [PRLEXUS]: PROLEXUS BHD
Announcement Date 27-Mar-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2009
Quarter 31-Jan-2009  [#2]
Profit Trend QoQ -     34.69%    YoY -     -11,660.00%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Revenue 39,378 46,944 30,423 29,143 43,488 57,293 40,297 -1.52%
  QoQ % -16.12% 54.30% 4.39% -32.99% -24.10% 42.18% -
  Horiz. % 97.72% 116.50% 75.50% 72.32% 107.92% 142.18% 100.00%
PBT 2,755 2,852 880 -660 -936 359 762 135.01%
  QoQ % -3.40% 224.09% 233.33% 29.49% -360.72% -52.89% -
  Horiz. % 361.55% 374.28% 115.49% -86.61% -122.83% 47.11% 100.00%
Tax -852 -1,841 -51 71 -54 242 -60 483.57%
  QoQ % 53.72% -3,509.80% -171.83% 231.48% -122.31% 503.33% -
  Horiz. % 1,420.00% 3,068.33% 85.00% -118.33% 90.00% -403.33% 100.00%
NP 1,903 1,011 829 -589 -990 601 702 94.06%
  QoQ % 88.23% 21.95% 240.75% 40.51% -264.73% -14.39% -
  Horiz. % 271.08% 144.02% 118.09% -83.90% -141.03% 85.61% 100.00%
NP to SH 2,061 1,141 1,289 -578 -885 562 686 107.79%
  QoQ % 80.63% -11.48% 323.01% 34.69% -257.47% -18.08% -
  Horiz. % 300.44% 166.33% 187.90% -84.26% -129.01% 81.92% 100.00%
Tax Rate 30.93 % 64.55 % 5.80 % - % - % -67.41 % 7.87 % 148.42%
  QoQ % -52.08% 1,012.93% 0.00% 0.00% 0.00% -956.54% -
  Horiz. % 393.01% 820.20% 73.70% 0.00% 0.00% -856.54% 100.00%
Total Cost 37,475 45,933 29,594 29,732 44,478 56,692 39,595 -3.59%
  QoQ % -18.41% 55.21% -0.46% -33.15% -21.54% 43.18% -
  Horiz. % 94.65% 116.01% 74.74% 75.09% 112.33% 143.18% 100.00%
Net Worth 38,962 37,174 36,048 35,261 35,399 36,764 38,313 1.12%
  QoQ % 4.81% 3.12% 2.23% -0.39% -3.71% -4.04% -
  Horiz. % 101.69% 97.03% 94.09% 92.03% 92.39% 95.96% 100.00%
Dividend
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 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
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Net Worth 38,962 37,174 36,048 35,261 35,399 36,764 38,313 1.12%
  QoQ % 4.81% 3.12% 2.23% -0.39% -3.71% -4.04% -
  Horiz. % 101.69% 97.03% 94.09% 92.03% 92.39% 95.96% 100.00%
NOSH 36,413 36,806 36,412 36,352 36,122 36,400 36,489 -0.14%
  QoQ % -1.07% 1.08% 0.17% 0.64% -0.76% -0.24% -
  Horiz. % 99.79% 100.87% 99.79% 99.62% 98.99% 99.76% 100.00%
Ratio Analysis
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
NP Margin 4.83 % 2.15 % 2.72 % -2.02 % -2.28 % 1.05 % 1.74 % 97.15%
  QoQ % 124.65% -20.96% 234.65% 11.40% -317.14% -39.66% -
  Horiz. % 277.59% 123.56% 156.32% -116.09% -131.03% 60.34% 100.00%
ROE 5.29 % 3.07 % 3.58 % -1.64 % -2.50 % 1.53 % 1.79 % 105.53%
  QoQ % 72.31% -14.25% 318.29% 34.40% -263.40% -14.53% -
  Horiz. % 295.53% 171.51% 200.00% -91.62% -139.66% 85.47% 100.00%
Per Share
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 108.14 127.54 83.55 80.17 120.39 157.39 110.43 -1.38%
  QoQ % -15.21% 52.65% 4.22% -33.41% -23.51% 42.52% -
  Horiz. % 97.93% 115.49% 75.66% 72.60% 109.02% 142.52% 100.00%
EPS 5.66 3.10 3.54 -1.59 -2.45 1.50 1.88 108.08%
  QoQ % 82.58% -12.43% 322.64% 35.10% -263.33% -20.21% -
  Horiz. % 301.06% 164.89% 188.30% -84.57% -130.32% 79.79% 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 1.0700 1.0100 0.9900 0.9700 0.9800 1.0100 1.0500 1.26%
  QoQ % 5.94% 2.02% 2.06% -1.02% -2.97% -3.81% -
  Horiz. % 101.90% 96.19% 94.29% 92.38% 93.33% 96.19% 100.00%
Adjusted Per Share Value based on latest NOSH - 180,349
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 21.83 26.03 16.87 16.16 24.11 31.77 22.34 -1.52%
  QoQ % -16.14% 54.30% 4.39% -32.97% -24.11% 42.21% -
  Horiz. % 97.72% 116.52% 75.51% 72.34% 107.92% 142.21% 100.00%
EPS 1.14 0.63 0.71 -0.32 -0.49 0.31 0.38 107.59%
  QoQ % 80.95% -11.27% 321.88% 34.69% -258.06% -18.42% -
  Horiz. % 300.00% 165.79% 186.84% -84.21% -128.95% 81.58% 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 0.2160 0.2061 0.1999 0.1955 0.1963 0.2039 0.2124 1.12%
  QoQ % 4.80% 3.10% 2.25% -0.41% -3.73% -4.00% -
  Horiz. % 101.69% 97.03% 94.11% 92.04% 92.42% 96.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 -
Price 0.2800 0.2500 0.2800 0.1400 0.1400 0.2300 0.2800 -
P/RPS 0.26 0.20 0.34 0.17 0.12 0.15 0.25 2.64%
  QoQ % 30.00% -41.18% 100.00% 41.67% -20.00% -40.00% -
  Horiz. % 104.00% 80.00% 136.00% 68.00% 48.00% 60.00% 100.00%
P/EPS 4.95 8.06 7.91 -8.81 -5.71 14.90 14.89 -51.91%
  QoQ % -38.59% 1.90% 189.78% -54.29% -138.32% 0.07% -
  Horiz. % 33.24% 54.13% 53.12% -59.17% -38.35% 100.07% 100.00%
EY 20.21 12.40 12.64 -11.36 -17.50 6.71 6.71 108.14%
  QoQ % 62.98% -1.90% 211.27% 35.09% -360.80% 0.00% -
  Horiz. % 301.19% 184.80% 188.38% -169.30% -260.80% 100.00% 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 0.26 0.25 0.28 0.14 0.14 0.23 0.27 -2.48%
  QoQ % 4.00% -10.71% 100.00% 0.00% -39.13% -14.81% -
  Horiz. % 96.30% 92.59% 103.70% 51.85% 51.85% 85.19% 100.00%
Price Multiplier on Announcement Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 29/12/09 29/09/09 29/06/09 27/03/09 19/12/08 26/09/08 23/06/08 -
Price 0.2800 0.2500 0.2500 0.2000 0.1200 0.2000 0.2800 -
P/RPS 0.26 0.20 0.30 0.25 0.10 0.13 0.25 2.64%
  QoQ % 30.00% -33.33% 20.00% 150.00% -23.08% -48.00% -
  Horiz. % 104.00% 80.00% 120.00% 100.00% 40.00% 52.00% 100.00%
P/EPS 4.95 8.06 7.06 -12.58 -4.90 12.95 14.89 -51.91%
  QoQ % -38.59% 14.16% 156.12% -156.73% -137.84% -13.03% -
  Horiz. % 33.24% 54.13% 47.41% -84.49% -32.91% 86.97% 100.00%
EY 20.21 12.40 14.16 -7.95 -20.42 7.72 6.71 108.14%
  QoQ % 62.98% -12.43% 278.11% 61.07% -364.51% 15.05% -
  Horiz. % 301.19% 184.80% 211.03% -118.48% -304.32% 115.05% 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 0.26 0.25 0.25 0.21 0.12 0.20 0.27 -2.48%
  QoQ % 4.00% 0.00% 19.05% 75.00% -40.00% -25.93% -
  Horiz. % 96.30% 92.59% 92.59% 77.78% 44.44% 74.07% 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.
 


 

349  392  549  595 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWORTH 0.07-0.005 
 HIBISCS 0.98+0.04 
 IWCITY 0.85+0.08 
 HSI-C3Q 0.56+0.06 
 HSI-C3P 0.42+0.055 
 FRONTKN 0.825+0.07 
 KEYASIC 0.235+0.005 
 MYEG 1.23+0.03 
 XDL 0.205+0.02 
 SAPNRG 0.580.00 
Partners & Brokers