Highlights

[PRLEXUS] YoY Quarter Result on 2010-01-31 [#2]

Stock [PRLEXUS]: PROLEXUS BHD
Announcement Date 26-Mar-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2010
Quarter 31-Jan-2010  [#2]
Profit Trend QoQ -     -47.16%    YoY -     288.41%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Revenue 64,046 48,481 44,703 29,089 29,143 43,559 54,422 2.75%
  YoY % 32.11% 8.45% 53.68% -0.19% -33.10% -19.96% -
  Horiz. % 117.68% 89.08% 82.14% 53.45% 53.55% 80.04% 100.00%
PBT 5,766 3,578 1,372 1,400 -660 112 -2,996 -
  YoY % 61.15% 160.79% -2.00% 312.12% -689.29% 103.74% -
  Horiz. % -192.46% -119.43% -45.79% -46.73% 22.03% -3.74% 100.00%
Tax -327 -150 -591 -376 71 -60 -55 34.56%
  YoY % -118.00% 74.62% -57.18% -629.58% 218.33% -9.09% -
  Horiz. % 594.55% 272.73% 1,074.55% 683.64% -129.09% 109.09% 100.00%
NP 5,439 3,428 781 1,024 -589 52 -3,051 -
  YoY % 58.66% 338.92% -23.73% 273.85% -1,232.69% 101.70% -
  Horiz. % -178.27% -112.36% -25.60% -33.56% 19.31% -1.70% 100.00%
NP to SH 4,889 2,927 994 1,089 -578 5 -3,035 -
  YoY % 67.03% 194.47% -8.72% 288.41% -11,660.00% 100.16% -
  Horiz. % -161.09% -96.44% -32.75% -35.88% 19.04% -0.16% 100.00%
Tax Rate 5.67 % 4.19 % 43.08 % 26.86 % - % 53.57 % - % -
  YoY % 35.32% -90.27% 60.39% 0.00% 0.00% 0.00% -
  Horiz. % 10.58% 7.82% 80.42% 50.14% 0.00% 100.00% -
Total Cost 58,607 45,053 43,922 28,065 29,732 43,507 57,473 0.33%
  YoY % 30.08% 2.58% 56.50% -5.61% -31.66% -24.30% -
  Horiz. % 101.97% 78.39% 76.42% 48.83% 51.73% 75.70% 100.00%
Net Worth 72,144 56,064 46,605 40,063 35,261 51,499 41,485 9.65%
  YoY % 28.68% 20.30% 16.33% 13.62% -31.53% 24.14% -
  Horiz. % 173.90% 135.14% 112.34% 96.57% 85.00% 124.14% 100.00%
Dividend
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Div - - - - - - 363 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Net Worth 72,144 56,064 46,605 40,063 35,261 51,499 41,485 9.65%
  YoY % 28.68% 20.30% 16.33% 13.62% -31.53% 24.14% -
  Horiz. % 173.90% 135.14% 112.34% 96.57% 85.00% 124.14% 100.00%
NOSH 35,021 36,405 36,410 36,421 36,352 50,000 36,390 -0.64%
  YoY % -3.80% -0.01% -0.03% 0.19% -27.30% 37.40% -
  Horiz. % 96.24% 100.04% 100.05% 100.08% 99.89% 137.40% 100.00%
Ratio Analysis
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
NP Margin 8.49 % 7.07 % 1.75 % 3.52 % -2.02 % 0.12 % -5.61 % -
  YoY % 20.08% 304.00% -50.28% 274.26% -1,783.33% 102.14% -
  Horiz. % -151.34% -126.02% -31.19% -62.75% 36.01% -2.14% 100.00%
ROE 6.78 % 5.22 % 2.13 % 2.72 % -1.64 % 0.01 % -7.32 % -
  YoY % 29.89% 145.07% -21.69% 265.85% -16,500.00% 100.14% -
  Horiz. % -92.62% -71.31% -29.10% -37.16% 22.40% -0.14% 100.00%
Per Share
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 182.88 133.17 122.78 79.87 80.17 87.12 149.55 3.41%
  YoY % 37.33% 8.46% 53.72% -0.37% -7.98% -41.75% -
  Horiz. % 122.29% 89.05% 82.10% 53.41% 53.61% 58.25% 100.00%
EPS 13.96 8.04 2.73 2.99 -1.59 0.01 -8.34 -
  YoY % 73.63% 194.51% -8.70% 288.05% -16,000.00% 100.12% -
  Horiz. % -167.39% -96.40% -32.73% -35.85% 19.06% -0.12% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 2.0600 1.5400 1.2800 1.1000 0.9700 1.0300 1.1400 10.35%
  YoY % 33.77% 20.31% 16.36% 13.40% -5.83% -9.65% -
  Horiz. % 180.70% 135.09% 112.28% 96.49% 85.09% 90.35% 100.00%
Adjusted Per Share Value based on latest NOSH - 180,350
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 35.51 26.88 24.79 16.13 16.16 24.15 30.18 2.75%
  YoY % 32.11% 8.43% 53.69% -0.19% -33.08% -19.98% -
  Horiz. % 117.66% 89.07% 82.14% 53.45% 53.55% 80.02% 100.00%
EPS 2.71 1.62 0.55 0.60 -0.32 0.00 -1.68 -
  YoY % 67.28% 194.55% -8.33% 287.50% 0.00% 0.00% -
  Horiz. % -161.31% -96.43% -32.74% -35.71% 19.05% -0.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.20 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.4000 0.3109 0.2584 0.2221 0.1955 0.2856 0.2300 9.65%
  YoY % 28.66% 20.32% 16.34% 13.61% -31.55% 24.17% -
  Horiz. % 173.91% 135.17% 112.35% 96.57% 85.00% 124.17% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 -
Price 1.0700 0.4100 0.3100 0.4100 0.1400 0.2800 0.4600 -
P/RPS 0.59 0.31 0.25 0.51 0.17 0.32 0.31 11.31%
  YoY % 90.32% 24.00% -50.98% 200.00% -46.87% 3.23% -
  Horiz. % 190.32% 100.00% 80.65% 164.52% 54.84% 103.23% 100.00%
P/EPS 7.66 5.10 11.36 13.71 -8.81 2,800.00 -5.52 -
  YoY % 50.20% -55.11% -17.14% 255.62% -100.31% 50,824.64% -
  Horiz. % -138.77% -92.39% -205.80% -248.37% 159.60% -50,724.64% 100.00%
EY 13.05 19.61 8.81 7.29 -11.36 0.04 -18.13 -
  YoY % -33.45% 122.59% 20.85% 164.17% -28,500.00% 100.22% -
  Horiz. % -71.98% -108.16% -48.59% -40.21% 62.66% -0.22% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.17 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.52 0.27 0.24 0.37 0.14 0.27 0.40 4.47%
  YoY % 92.59% 12.50% -35.14% 164.29% -48.15% -32.50% -
  Horiz. % 130.00% 67.50% 60.00% 92.50% 35.00% 67.50% 100.00%
Price Multiplier on Announcement Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 26/03/13 30/03/12 28/03/11 26/03/10 27/03/09 28/03/08 27/03/07 -
Price 0.9100 0.6300 0.3200 0.4000 0.2000 0.2100 0.4000 -
P/RPS 0.50 0.47 0.26 0.50 0.25 0.24 0.27 10.81%
  YoY % 6.38% 80.77% -48.00% 100.00% 4.17% -11.11% -
  Horiz. % 185.19% 174.07% 96.30% 185.19% 92.59% 88.89% 100.00%
P/EPS 6.52 7.84 11.72 13.38 -12.58 2,100.00 -4.80 -
  YoY % -16.84% -33.11% -12.41% 206.36% -100.60% 43,850.00% -
  Horiz. % -135.83% -163.33% -244.17% -278.75% 262.08% -43,750.00% 100.00%
EY 15.34 12.76 8.53 7.48 -7.95 0.05 -20.85 -
  YoY % 20.22% 49.59% 14.04% 194.09% -16,000.00% 100.24% -
  Horiz. % -73.57% -61.20% -40.91% -35.88% 38.13% -0.24% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.50 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.44 0.41 0.25 0.36 0.21 0.20 0.35 3.88%
  YoY % 7.32% 64.00% -30.56% 71.43% 5.00% -42.86% -
  Horiz. % 125.71% 117.14% 71.43% 102.86% 60.00% 57.14% 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.
 


 

96  139  316  1654 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MRCB 0.78-0.015 
 TIGER 0.055-0.01 
 BARAKAH 0.09-0.015 
 HIBISCS 1.25-0.03 
 GKENT 1.18+0.04 
 NOVAMSC 0.16-0.005 
 PINEPAC 0.43+0.01 
 HSI-C3V 0.19-0.03 
 FRONTKN 0.98+0.035 
 OWG-WA 0.22-0.01 
Partners & Brokers