Highlights

[PRLEXUS] QoQ Quarter Result on 2012-01-31 [#2]

Stock [PRLEXUS]: PROLEXUS BHD
Announcement Date 30-Mar-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2012
Quarter 31-Jan-2012  [#2]
Profit Trend QoQ -     56.86%    YoY -     194.47%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Revenue 49,300 49,757 44,630 48,481 46,671 57,172 43,187 9.18%
  QoQ % -0.92% 11.49% -7.94% 3.88% -18.37% 32.38% -
  Horiz. % 114.15% 115.21% 103.34% 112.26% 108.07% 132.38% 100.00%
PBT 4,145 2,028 2,910 3,578 2,105 2,213 2,165 53.88%
  QoQ % 104.39% -30.31% -18.67% 69.98% -4.88% 2.22% -
  Horiz. % 191.45% 93.67% 134.41% 165.27% 97.23% 102.22% 100.00%
Tax -135 474 -150 -150 -100 685 -530 -59.65%
  QoQ % -128.48% 416.00% 0.00% -50.00% -114.60% 229.25% -
  Horiz. % 25.47% -89.43% 28.30% 28.30% 18.87% -129.25% 100.00%
NP 4,010 2,502 2,760 3,428 2,005 2,898 1,635 81.37%
  QoQ % 60.27% -9.35% -19.49% 70.97% -30.81% 77.25% -
  Horiz. % 245.26% 153.03% 168.81% 209.66% 122.63% 177.25% 100.00%
NP to SH 3,419 2,041 2,575 2,927 1,866 2,678 1,814 52.29%
  QoQ % 67.52% -20.74% -12.03% 56.86% -30.32% 47.63% -
  Horiz. % 188.48% 112.51% 141.95% 161.36% 102.87% 147.63% 100.00%
Tax Rate 3.26 % -23.37 % 5.15 % 4.19 % 4.75 % -30.95 % 24.48 % -73.76%
  QoQ % 113.95% -553.79% 22.91% -11.79% 115.35% -226.43% -
  Horiz. % 13.32% -95.47% 21.04% 17.12% 19.40% -126.43% 100.00%
Total Cost 45,290 47,255 41,870 45,053 44,666 54,274 41,552 5.88%
  QoQ % -4.16% 12.86% -7.07% 0.87% -17.70% 30.62% -
  Horiz. % 109.00% 113.72% 100.77% 108.43% 107.49% 130.62% 100.00%
Net Worth 66,019 61,972 59,025 56,064 52,481 51,026 48,810 22.19%
  QoQ % 6.53% 4.99% 5.28% 6.83% 2.85% 4.54% -
  Horiz. % 135.26% 126.96% 120.93% 114.86% 107.52% 104.54% 100.00%
Dividend
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 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
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Net Worth 66,019 61,972 59,025 56,064 52,481 51,026 48,810 22.19%
  QoQ % 6.53% 4.99% 5.28% 6.83% 2.85% 4.54% -
  Horiz. % 135.26% 126.96% 120.93% 114.86% 107.52% 104.54% 100.00%
NOSH 36,882 37,109 36,891 36,405 36,445 36,189 36,425 0.83%
  QoQ % -0.61% 0.59% 1.33% -0.11% 0.71% -0.65% -
  Horiz. % 101.25% 101.88% 101.28% 99.94% 100.05% 99.35% 100.00%
Ratio Analysis
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
NP Margin 8.13 % 5.03 % 6.18 % 7.07 % 4.30 % 5.07 % 3.79 % 65.94%
  QoQ % 61.63% -18.61% -12.59% 64.42% -15.19% 33.77% -
  Horiz. % 214.51% 132.72% 163.06% 186.54% 113.46% 133.77% 100.00%
ROE 5.18 % 3.29 % 4.36 % 5.22 % 3.56 % 5.25 % 3.72 % 24.57%
  QoQ % 57.45% -24.54% -16.48% 46.63% -32.19% 41.13% -
  Horiz. % 139.25% 88.44% 117.20% 140.32% 95.70% 141.13% 100.00%
Per Share
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 133.67 134.08 120.98 133.17 128.06 157.98 118.56 8.29%
  QoQ % -0.31% 10.83% -9.15% 3.99% -18.94% 33.25% -
  Horiz. % 112.74% 113.09% 102.04% 112.32% 108.01% 133.25% 100.00%
EPS 9.27 5.50 6.98 8.04 5.12 7.40 4.98 51.04%
  QoQ % 68.55% -21.20% -13.18% 57.03% -30.81% 48.59% -
  Horiz. % 186.14% 110.44% 140.16% 161.45% 102.81% 148.59% 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 1.7900 1.6700 1.6000 1.5400 1.4400 1.4100 1.3400 21.19%
  QoQ % 7.19% 4.37% 3.90% 6.94% 2.13% 5.22% -
  Horiz. % 133.58% 124.63% 119.40% 114.93% 107.46% 105.22% 100.00%
Adjusted Per Share Value based on latest NOSH - 180,350
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 27.34 27.59 24.75 26.88 25.88 31.70 23.95 9.18%
  QoQ % -0.91% 11.47% -7.92% 3.86% -18.36% 32.36% -
  Horiz. % 114.15% 115.20% 103.34% 112.23% 108.06% 132.36% 100.00%
EPS 1.90 1.13 1.43 1.62 1.03 1.48 1.01 52.10%
  QoQ % 68.14% -20.98% -11.73% 57.28% -30.41% 46.53% -
  Horiz. % 188.12% 111.88% 141.58% 160.40% 101.98% 146.53% 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 0.3661 0.3436 0.3273 0.3109 0.2910 0.2829 0.2706 22.21%
  QoQ % 6.55% 4.98% 5.28% 6.84% 2.86% 4.55% -
  Horiz. % 135.29% 126.98% 120.95% 114.89% 107.54% 104.55% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 -
Price 0.8300 0.8100 0.6200 0.4100 0.3500 0.3400 0.3300 -
P/RPS 0.62 0.60 0.51 0.31 0.27 0.22 0.28 69.48%
  QoQ % 3.33% 17.65% 64.52% 14.81% 22.73% -21.43% -
  Horiz. % 221.43% 214.29% 182.14% 110.71% 96.43% 78.57% 100.00%
P/EPS 8.95 14.73 8.88 5.10 6.84 4.59 6.63 22.03%
  QoQ % -39.24% 65.88% 74.12% -25.44% 49.02% -30.77% -
  Horiz. % 134.99% 222.17% 133.94% 76.92% 103.17% 69.23% 100.00%
EY 11.17 6.79 11.26 19.61 14.63 21.76 15.09 -18.10%
  QoQ % 64.51% -39.70% -42.58% 34.04% -32.77% 44.20% -
  Horiz. % 74.02% 45.00% 74.62% 129.95% 96.95% 144.20% 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 0.46 0.49 0.39 0.27 0.24 0.24 0.25 49.88%
  QoQ % -6.12% 25.64% 44.44% 12.50% 0.00% -4.00% -
  Horiz. % 184.00% 196.00% 156.00% 108.00% 96.00% 96.00% 100.00%
Price Multiplier on Announcement Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 21/12/12 25/09/12 26/06/12 30/03/12 16/12/11 23/09/11 27/06/11 -
Price 0.8200 0.8600 0.6300 0.6300 0.3800 0.3400 0.3100 -
P/RPS 0.61 0.64 0.52 0.47 0.30 0.22 0.26 76.11%
  QoQ % -4.69% 23.08% 10.64% 56.67% 36.36% -15.38% -
  Horiz. % 234.62% 246.15% 200.00% 180.77% 115.38% 84.62% 100.00%
P/EPS 8.85 15.64 9.03 7.84 7.42 4.59 6.22 26.37%
  QoQ % -43.41% 73.20% 15.18% 5.66% 61.66% -26.21% -
  Horiz. % 142.28% 251.45% 145.18% 126.05% 119.29% 73.79% 100.00%
EY 11.30 6.40 11.08 12.76 13.47 21.76 16.06 -20.81%
  QoQ % 76.56% -42.24% -13.17% -5.27% -38.10% 35.49% -
  Horiz. % 70.36% 39.85% 68.99% 79.45% 83.87% 135.49% 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 0.46 0.51 0.39 0.41 0.26 0.24 0.23 58.41%
  QoQ % -9.80% 30.77% -4.88% 57.69% 8.33% 4.35% -
  Horiz. % 200.00% 221.74% 169.57% 178.26% 113.04% 104.35% 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.
 


 

207  182  479  1326 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BARAKAH 0.105-0.02 
 BORNOIL 0.0550.00 
 NOVAMSC 0.160.00 
 XOX 0.06+0.005 
 NGGB-WA 0.175-0.005 
 HIBISCS 1.28+0.03 
 VC 0.0850.00 
 NGGB 0.48-0.015 
 HIBISCS-WC 0.625+0.025 
 MYEG 1.55+0.02 
Partners & Brokers