Highlights

[PRLEXUS] QoQ Quarter Result on 2014-10-31 [#1]

Stock [PRLEXUS]: PROLEXUS BHD
Announcement Date 10-Dec-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2015
Quarter 31-Oct-2014  [#1]
Profit Trend QoQ -     -5.59%    YoY -     39.21%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Revenue 119,991 66,733 83,913 79,703 89,717 53,345 84,491 26.43%
  QoQ % 79.81% -20.47% 5.28% -11.16% 68.18% -36.86% -
  Horiz. % 142.02% 78.98% 99.32% 94.33% 106.19% 63.14% 100.00%
PBT 11,034 4,081 8,871 7,069 7,172 1,611 10,172 5.59%
  QoQ % 170.37% -54.00% 25.49% -1.44% 345.19% -84.16% -
  Horiz. % 108.47% 40.12% 87.21% 69.49% 70.51% 15.84% 100.00%
Tax -4,098 -1,061 -887 -986 -812 840 -2,782 29.55%
  QoQ % -286.24% -19.62% 10.04% -21.43% -196.67% 130.19% -
  Horiz. % 147.30% 38.14% 31.88% 35.44% 29.19% -30.19% 100.00%
NP 6,936 3,020 7,984 6,083 6,360 2,451 7,390 -4.15%
  QoQ % 129.67% -62.17% 31.25% -4.36% 159.49% -66.83% -
  Horiz. % 93.86% 40.87% 108.04% 82.31% 86.06% 33.17% 100.00%
NP to SH 6,362 2,098 6,912 5,400 5,720 2,237 6,720 -3.59%
  QoQ % 203.24% -69.65% 28.00% -5.59% 155.70% -66.71% -
  Horiz. % 94.67% 31.22% 102.86% 80.36% 85.12% 33.29% 100.00%
Tax Rate 37.14 % 26.00 % 10.00 % 13.95 % 11.32 % -52.14 % 27.35 % 22.70%
  QoQ % 42.85% 160.00% -28.32% 23.23% 121.71% -290.64% -
  Horiz. % 135.80% 95.06% 36.56% 51.01% 41.39% -190.64% 100.00%
Total Cost 113,055 63,713 75,929 73,620 83,357 50,894 77,101 29.16%
  QoQ % 77.44% -16.09% 3.14% -11.68% 63.79% -33.99% -
  Horiz. % 146.63% 82.64% 98.48% 95.49% 108.11% 66.01% 100.00%
Net Worth 107,912 104,362 101,647 96,050 74,569 83,237 80,758 21.38%
  QoQ % 3.40% 2.67% 5.83% 28.81% -10.41% 3.07% -
  Horiz. % 133.62% 129.23% 125.87% 118.94% 92.34% 103.07% 100.00%
Dividend
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Div - - 1,604 - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Div Payout % - % - % 23.22 % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Equity
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Net Worth 107,912 104,362 101,647 96,050 74,569 83,237 80,758 21.38%
  QoQ % 3.40% 2.67% 5.83% 28.81% -10.41% 3.07% -
  Horiz. % 133.62% 129.23% 125.87% 118.94% 92.34% 103.07% 100.00%
NOSH 107,912 107,589 106,996 75,630 74,569 74,318 74,090 28.58%
  QoQ % 0.30% 0.55% 41.47% 1.42% 0.34% 0.31% -
  Horiz. % 145.65% 145.21% 144.41% 102.08% 100.65% 100.31% 100.00%
Ratio Analysis
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
NP Margin 5.78 % 4.53 % 9.51 % 7.63 % 7.09 % 4.59 % 8.75 % -24.21%
  QoQ % 27.59% -52.37% 24.64% 7.62% 54.47% -47.54% -
  Horiz. % 66.06% 51.77% 108.69% 87.20% 81.03% 52.46% 100.00%
ROE 5.90 % 2.01 % 6.80 % 5.62 % 7.67 % 2.69 % 8.32 % -20.53%
  QoQ % 193.53% -70.44% 21.00% -26.73% 185.13% -67.67% -
  Horiz. % 70.91% 24.16% 81.73% 67.55% 92.19% 32.33% 100.00%
Per Share
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 111.19 62.03 78.43 105.39 120.31 71.78 114.04 -1.68%
  QoQ % 79.25% -20.91% -25.58% -12.40% 67.61% -37.06% -
  Horiz. % 97.50% 54.39% 68.77% 92.41% 105.50% 62.94% 100.00%
EPS 3.88 1.95 6.46 7.14 5.43 3.01 9.07 -43.31%
  QoQ % 98.97% -69.81% -9.52% 31.49% 80.40% -66.81% -
  Horiz. % 42.78% 21.50% 71.22% 78.72% 59.87% 33.19% 100.00%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 1.0000 0.9700 0.9500 1.2700 1.0000 1.1200 1.0900 -5.60%
  QoQ % 3.09% 2.11% -25.20% 27.00% -10.71% 2.75% -
  Horiz. % 91.74% 88.99% 87.16% 116.51% 91.74% 102.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 180,350
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 66.53 37.00 46.53 44.19 49.75 29.58 46.85 26.42%
  QoQ % 79.81% -20.48% 5.30% -11.18% 68.19% -36.86% -
  Horiz. % 142.01% 78.98% 99.32% 94.32% 106.19% 63.14% 100.00%
EPS 3.53 1.16 3.83 2.99 3.17 1.24 3.73 -3.62%
  QoQ % 204.31% -69.71% 28.09% -5.68% 155.65% -66.76% -
  Horiz. % 94.64% 31.10% 102.68% 80.16% 84.99% 33.24% 100.00%
DPS 0.00 0.00 0.89 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 0.5984 0.5787 0.5636 0.5326 0.4135 0.4615 0.4478 21.39%
  QoQ % 3.40% 2.68% 5.82% 28.80% -10.40% 3.06% -
  Horiz. % 133.63% 129.23% 125.86% 118.94% 92.34% 103.06% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 -
Price 2.5900 1.7200 1.5200 1.6800 1.5200 1.4000 1.0400 -
P/RPS 2.33 2.77 1.94 1.59 1.26 1.95 0.91 87.48%
  QoQ % -15.88% 42.78% 22.01% 26.19% -35.38% 114.29% -
  Horiz. % 256.04% 304.40% 213.19% 174.73% 138.46% 214.29% 100.00%
P/EPS 43.93 88.21 23.53 23.53 19.82 46.51 11.47 145.40%
  QoQ % -50.20% 274.88% 0.00% 18.72% -57.39% 305.49% -
  Horiz. % 383.00% 769.05% 205.14% 205.14% 172.80% 405.49% 100.00%
EY 2.28 1.13 4.25 4.25 5.05 2.15 8.72 -59.21%
  QoQ % 101.77% -73.41% 0.00% -15.84% 134.88% -75.34% -
  Horiz. % 26.15% 12.96% 48.74% 48.74% 57.91% 24.66% 100.00%
DY 0.00 0.00 0.99 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 2.59 1.77 1.60 1.32 1.52 1.25 0.95 95.52%
  QoQ % 46.33% 10.62% 21.21% -13.16% 21.60% 31.58% -
  Horiz. % 272.63% 186.32% 168.42% 138.95% 160.00% 131.58% 100.00%
Price Multiplier on Announcement Date
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 29/09/15 23/06/15 27/03/15 10/12/14 29/09/14 23/06/14 21/03/14 -
Price 2.4400 2.1600 1.8800 1.6900 1.6300 1.8100 1.1600 -
P/RPS 2.19 3.48 2.40 1.60 1.35 2.52 1.02 66.66%
  QoQ % -37.07% 45.00% 50.00% 18.52% -46.43% 147.06% -
  Horiz. % 214.71% 341.18% 235.29% 156.86% 132.35% 247.06% 100.00%
P/EPS 41.39 110.77 29.10 23.67 21.25 60.13 12.79 119.26%
  QoQ % -62.63% 280.65% 22.94% 11.39% -64.66% 370.13% -
  Horiz. % 323.61% 866.07% 227.52% 185.07% 166.15% 470.13% 100.00%
EY 2.42 0.90 3.44 4.22 4.71 1.66 7.82 -54.35%
  QoQ % 168.89% -73.84% -18.48% -10.40% 183.73% -78.77% -
  Horiz. % 30.95% 11.51% 43.99% 53.96% 60.23% 21.23% 100.00%
DY 0.00 0.00 0.80 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 2.44 2.23 1.98 1.33 1.63 1.62 1.06 74.60%
  QoQ % 9.42% 12.63% 48.87% -18.40% 0.62% 52.83% -
  Horiz. % 230.19% 210.38% 186.79% 125.47% 153.77% 152.83% 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.
 


 

257  215  482  1240 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BORNOIL 0.0550.00 
 BARAKAH 0.11-0.015 
 HIBISCS 1.29+0.04 
 NGGB-WA 0.175-0.005 
 NOVAMSC 0.165+0.005 
 XOX 0.06+0.005 
 HIBISCS-WC 0.635+0.035 
 VC 0.0850.00 
 NGGB 0.48-0.015 
 OWG-WA 0.225+0.035 
Partners & Brokers