[PRLEXUS] YoY Quarter Result on 30-Apr-2022 [#3]

Announcement Date
23-Jun-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2022
Quarter
30-Apr-2022 [#3]
Profit Trend
QoQ- -274.73%
YoY- -204.17%
View:
Show?
Quarter Result
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Revenue 52,021 35,371 55,787 64,970 70,045 61,719 72,948 -5.47%
PBT -1,128 -1,424 -7,968 -2,714 1,426 3,414 3,940 -
Tax -1,122 23 -803 -135 -560 -1,251 690 -
NP -2,250 -1,401 -8,771 -2,849 866 2,163 4,630 -
-
NP to SH -1,749 -575 -7,987 -2,851 493 1,589 3,450 -
-
Tax Rate - - - - 39.27% 36.64% -17.51% -
Total Cost 54,271 36,772 64,558 67,819 69,179 59,556 68,318 -3.76%
-
Net Worth 264,512 267,206 223,523 222,828 222,492 232,369 129,103 12.69%
Dividend
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Div - - - - - 2,135 - -
Div Payout % - - - - - 134.41% - -
Equity
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Net Worth 264,512 267,206 223,523 222,828 222,492 232,369 129,103 12.69%
NOSH 276,727 184,349 180,990 180,350 180,337 170,860 108,490 16.88%
Ratio Analysis
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
NP Margin -4.33% -3.96% -15.72% -4.39% 1.24% 3.50% 6.35% -
ROE -0.66% -0.22% -3.57% -1.28% 0.22% 0.68% 2.67% -
Per Share
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
RPS 19.47 19.99 31.95 37.32 40.30 36.12 67.24 -18.65%
EPS -0.65 -0.32 -4.57 -1.64 0.28 0.93 3.18 -
DPS 0.00 0.00 0.00 0.00 0.00 1.25 0.00 -
NAPS 0.99 1.51 1.28 1.28 1.28 1.36 1.19 -3.01%
Adjusted Per Share Value based on latest NOSH - 276,727
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
RPS 18.80 12.78 20.16 23.48 25.31 22.30 26.36 -5.47%
EPS -0.63 -0.21 -2.89 -1.03 0.18 0.57 1.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.77 0.00 -
NAPS 0.9559 0.9656 0.8077 0.8052 0.804 0.8397 0.4665 12.69%
Price Multiplier on Financial Quarter End Date
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Date 29/04/22 30/04/21 30/04/20 30/04/19 30/04/18 28/04/17 29/04/16 -
Price 0.545 1.16 0.51 0.57 0.695 1.49 1.87 -
P/RPS 2.80 5.80 1.60 1.53 1.72 4.12 2.78 0.11%
P/EPS -83.26 -356.99 -11.15 -34.80 245.04 160.22 58.81 -
EY -1.20 -0.28 -8.97 -2.87 0.41 0.62 1.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.84 0.00 -
P/NAPS 0.55 0.77 0.40 0.45 0.54 1.10 1.57 -16.03%
Price Multiplier on Announcement Date
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Date 23/06/22 23/07/21 01/07/20 26/06/19 29/06/18 30/06/17 24/06/16 -
Price 0.395 0.55 0.53 0.51 0.70 1.55 1.42 -
P/RPS 2.03 2.75 1.66 1.37 1.74 4.29 2.11 -0.64%
P/EPS -60.34 -169.26 -11.59 -31.14 246.81 166.67 44.65 -
EY -1.66 -0.59 -8.63 -3.21 0.41 0.60 2.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.81 0.00 -
P/NAPS 0.40 0.36 0.41 0.40 0.55 1.14 1.19 -16.60%

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 & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment