Highlights

[PRLEXUS] QoQ Quarter Result on 2009-07-31 [#4]

Stock [PRLEXUS]: PROLEXUS BHD
Announcement Date 29-Sep-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2009
Quarter 31-Jul-2009  [#4]
Profit Trend QoQ -     -11.48%    YoY -     103.02%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Revenue 30,604 29,089 39,378 46,944 30,423 29,143 43,488 -20.93%
  QoQ % 5.21% -26.13% -16.12% 54.30% 4.39% -32.99% -
  Horiz. % 70.37% 66.89% 90.55% 107.95% 69.96% 67.01% 100.00%
PBT 1,559 1,400 2,755 2,852 880 -660 -936 -
  QoQ % 11.36% -49.18% -3.40% 224.09% 233.33% 29.49% -
  Horiz. % -166.56% -149.57% -294.34% -304.70% -94.02% 70.51% 100.00%
Tax -522 -376 -852 -1,841 -51 71 -54 355.68%
  QoQ % -38.83% 55.87% 53.72% -3,509.80% -171.83% 231.48% -
  Horiz. % 966.67% 696.30% 1,577.78% 3,409.26% 94.44% -131.48% 100.00%
NP 1,037 1,024 1,903 1,011 829 -589 -990 -
  QoQ % 1.27% -46.19% 88.23% 21.95% 240.75% 40.51% -
  Horiz. % -104.75% -103.43% -192.22% -102.12% -83.74% 59.49% 100.00%
NP to SH 1,267 1,089 2,061 1,141 1,289 -578 -885 -
  QoQ % 16.35% -47.16% 80.63% -11.48% 323.01% 34.69% -
  Horiz. % -143.16% -123.05% -232.88% -128.93% -145.65% 65.31% 100.00%
Tax Rate 33.48 % 26.86 % 30.93 % 64.55 % 5.80 % - % - % -
  QoQ % 24.65% -13.16% -52.08% 1,012.93% 0.00% 0.00% -
  Horiz. % 577.24% 463.10% 533.28% 1,112.93% 100.00% - -
Total Cost 29,567 28,065 37,475 45,933 29,594 29,732 44,478 -23.89%
  QoQ % 5.35% -25.11% -18.41% 55.21% -0.46% -33.15% -
  Horiz. % 66.48% 63.10% 84.26% 103.27% 66.54% 66.85% 100.00%
Net Worth 40,777 40,063 38,962 37,174 36,048 35,261 35,399 9.91%
  QoQ % 1.78% 2.83% 4.81% 3.12% 2.23% -0.39% -
  Horiz. % 115.19% 113.17% 110.06% 105.01% 101.83% 99.61% 100.00%
Dividend
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 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
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Net Worth 40,777 40,063 38,962 37,174 36,048 35,261 35,399 9.91%
  QoQ % 1.78% 2.83% 4.81% 3.12% 2.23% -0.39% -
  Horiz. % 115.19% 113.17% 110.06% 105.01% 101.83% 99.61% 100.00%
NOSH 36,408 36,421 36,413 36,806 36,412 36,352 36,122 0.53%
  QoQ % -0.04% 0.02% -1.07% 1.08% 0.17% 0.64% -
  Horiz. % 100.79% 100.83% 100.81% 101.89% 100.80% 100.64% 100.00%
Ratio Analysis
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
NP Margin 3.39 % 3.52 % 4.83 % 2.15 % 2.72 % -2.02 % -2.28 % -
  QoQ % -3.69% -27.12% 124.65% -20.96% 234.65% 11.40% -
  Horiz. % -148.68% -154.39% -211.84% -94.30% -119.30% 88.60% 100.00%
ROE 3.11 % 2.72 % 5.29 % 3.07 % 3.58 % -1.64 % -2.50 % -
  QoQ % 14.34% -48.58% 72.31% -14.25% 318.29% 34.40% -
  Horiz. % -124.40% -108.80% -211.60% -122.80% -143.20% 65.60% 100.00%
Per Share
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 84.06 79.87 108.14 127.54 83.55 80.17 120.39 -21.35%
  QoQ % 5.25% -26.14% -15.21% 52.65% 4.22% -33.41% -
  Horiz. % 69.82% 66.34% 89.82% 105.94% 69.40% 66.59% 100.00%
EPS 3.48 2.99 5.66 3.10 3.54 -1.59 -2.45 -
  QoQ % 16.39% -47.17% 82.58% -12.43% 322.64% 35.10% -
  Horiz. % -142.04% -122.04% -231.02% -126.53% -144.49% 64.90% 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 1.1200 1.1000 1.0700 1.0100 0.9900 0.9700 0.9800 9.34%
  QoQ % 1.82% 2.80% 5.94% 2.02% 2.06% -1.02% -
  Horiz. % 114.29% 112.24% 109.18% 103.06% 101.02% 98.98% 100.00%
Adjusted Per Share Value based on latest NOSH - 180,350
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 16.97 16.13 21.83 26.03 16.87 16.16 24.11 -20.92%
  QoQ % 5.21% -26.11% -16.14% 54.30% 4.39% -32.97% -
  Horiz. % 70.39% 66.90% 90.54% 107.96% 69.97% 67.03% 100.00%
EPS 0.70 0.60 1.14 0.63 0.71 -0.32 -0.49 -
  QoQ % 16.67% -47.37% 80.95% -11.27% 321.88% 34.69% -
  Horiz. % -142.86% -122.45% -232.65% -128.57% -144.90% 65.31% 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 0.2261 0.2221 0.2160 0.2061 0.1999 0.1955 0.1963 9.91%
  QoQ % 1.80% 2.82% 4.80% 3.10% 2.25% -0.41% -
  Horiz. % 115.18% 113.14% 110.04% 104.99% 101.83% 99.59% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 -
Price 0.3900 0.4100 0.2800 0.2500 0.2800 0.1400 0.1400 -
P/RPS 0.46 0.51 0.26 0.20 0.34 0.17 0.12 145.54%
  QoQ % -9.80% 96.15% 30.00% -41.18% 100.00% 41.67% -
  Horiz. % 383.33% 425.00% 216.67% 166.67% 283.33% 141.67% 100.00%
P/EPS 11.21 13.71 4.95 8.06 7.91 -8.81 -5.71 -
  QoQ % -18.23% 176.97% -38.59% 1.90% 189.78% -54.29% -
  Horiz. % -196.32% -240.11% -86.69% -141.16% -138.53% 154.29% 100.00%
EY 8.92 7.29 20.21 12.40 12.64 -11.36 -17.50 -
  QoQ % 22.36% -63.93% 62.98% -1.90% 211.27% 35.09% -
  Horiz. % -50.97% -41.66% -115.49% -70.86% -72.23% 64.91% 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 0.35 0.37 0.26 0.25 0.28 0.14 0.14 84.51%
  QoQ % -5.41% 42.31% 4.00% -10.71% 100.00% 0.00% -
  Horiz. % 250.00% 264.29% 185.71% 178.57% 200.00% 100.00% 100.00%
Price Multiplier on Announcement Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 28/06/10 26/03/10 29/12/09 29/09/09 29/06/09 27/03/09 19/12/08 -
Price 0.4000 0.4000 0.2800 0.2500 0.2500 0.2000 0.1200 -
P/RPS 0.48 0.50 0.26 0.20 0.30 0.25 0.10 185.37%
  QoQ % -4.00% 92.31% 30.00% -33.33% 20.00% 150.00% -
  Horiz. % 480.00% 500.00% 260.00% 200.00% 300.00% 250.00% 100.00%
P/EPS 11.49 13.38 4.95 8.06 7.06 -12.58 -4.90 -
  QoQ % -14.13% 170.30% -38.59% 14.16% 156.12% -156.73% -
  Horiz. % -234.49% -273.06% -101.02% -164.49% -144.08% 256.73% 100.00%
EY 8.70 7.48 20.21 12.40 14.16 -7.95 -20.42 -
  QoQ % 16.31% -62.99% 62.98% -12.43% 278.11% 61.07% -
  Horiz. % -42.61% -36.63% -98.97% -60.72% -69.34% 38.93% 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 0.36 0.36 0.26 0.25 0.25 0.21 0.12 108.43%
  QoQ % 0.00% 38.46% 4.00% 0.00% 19.05% 75.00% -
  Horiz. % 300.00% 300.00% 216.67% 208.33% 208.33% 175.00% 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.
 


 

335  333  513  728 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BORNOIL 0.05-0.005 
 MRCB 0.775-0.02 
 LIONIND 0.80+0.025 
 SAPNRG 0.345-0.005 
 TIGER 0.055-0.01 
 HIBISCS 1.25-0.03 
 NGGB-WA 0.175+0.01 
 BARAKAH 0.09-0.015 
 HSI-C3X 0.54-0.06 
 MYEG 1.50-0.04 
Partners & Brokers