Highlights

[PRLEXUS] QoQ Quarter Result on 2020-01-31 [#2]

Stock [PRLEXUS]: PROLEXUS BHD
Announcement Date 23-Apr-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2020
Quarter 31-Jan-2020  [#2]
Profit Trend QoQ -     -110.95%    YoY -     -143.85%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Revenue 83,977 97,934 55,787 88,667 98,113 111,925 64,970 18.57%
  QoQ % -14.25% 75.55% -37.08% -9.63% -12.34% 72.27% -
  Horiz. % 129.26% 150.74% 85.87% 136.47% 151.01% 172.27% 100.00%
PBT 19,005 27,763 -7,968 1,436 3,560 9,218 -2,714 -
  QoQ % -31.55% 448.43% -654.87% -59.66% -61.38% 439.65% -
  Horiz. % -700.26% -1,022.96% 293.59% -52.91% -131.17% -339.65% 100.00%
Tax -2,860 -1,536 -803 -737 -943 -787 -135 658.58%
  QoQ % -86.20% -91.28% -8.96% 21.85% -19.82% -482.96% -
  Horiz. % 2,118.52% 1,137.78% 594.81% 545.93% 698.52% 582.96% 100.00%
NP 16,145 26,227 -8,771 699 2,617 8,431 -2,849 -
  QoQ % -38.44% 399.02% -1,354.79% -73.29% -68.96% 395.93% -
  Horiz. % -566.69% -920.57% 307.86% -24.53% -91.86% -295.93% 100.00%
NP to SH 15,230 23,876 -7,987 -214 1,954 7,220 -2,851 -
  QoQ % -36.21% 398.94% -3,632.24% -110.95% -72.94% 353.24% -
  Horiz. % -534.20% -837.46% 280.15% 7.51% -68.54% -253.24% 100.00%
Tax Rate 15.05 % 5.53 % - % 51.32 % 26.49 % 8.54 % - % -
  QoQ % 172.15% 0.00% 0.00% 93.73% 210.19% 0.00% -
  Horiz. % 176.23% 64.75% 0.00% 600.94% 310.19% 100.00% -
Total Cost 67,832 71,707 64,558 87,968 95,496 103,494 67,819 0.01%
  QoQ % -5.40% 11.07% -26.61% -7.88% -7.73% 52.60% -
  Horiz. % 100.02% 105.73% 95.19% 129.71% 140.81% 152.60% 100.00%
Net Worth 262,092 246,272 223,523 228,701 230,256 228,051 222,828 11.37%
  QoQ % 6.42% 10.18% -2.26% -0.68% 0.97% 2.34% -
  Horiz. % 117.62% 110.52% 100.31% 102.64% 103.33% 102.34% 100.00%
Dividend
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Div 1,747 - - 523 523 - - -
  QoQ % 0.00% 0.00% 0.00% 0.08% 0.00% 0.00% -
  Horiz. % 333.89% 0.00% 0.00% 100.08% 100.00% - -
Div Payout % 11.47 % - % - % - % 26.78 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 42.83% 0.00% 0.00% 0.00% 100.00% - -
Equity
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Net Worth 262,092 246,272 223,523 228,701 230,256 228,051 222,828 11.37%
  QoQ % 6.42% 10.18% -2.26% -0.68% 0.97% 2.34% -
  Horiz. % 117.62% 110.52% 100.31% 102.64% 103.33% 102.34% 100.00%
NOSH 174,728 174,661 174,628 174,581 174,437 174,085 174,085 0.24%
  QoQ % 0.04% 0.02% 0.03% 0.08% 0.20% 0.00% -
  Horiz. % 100.37% 100.33% 100.31% 100.28% 100.20% 100.00% 100.00%
Ratio Analysis
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
NP Margin 19.23 % 26.78 % -15.72 % 0.79 % 2.67 % 7.53 % -4.39 % -
  QoQ % -28.19% 270.36% -2,089.87% -70.41% -64.54% 271.53% -
  Horiz. % -438.04% -610.02% 358.09% -18.00% -60.82% -171.53% 100.00%
ROE 5.81 % 9.69 % -3.57 % -0.09 % 0.85 % 3.17 % -1.28 % -
  QoQ % -40.04% 371.43% -3,866.67% -110.59% -73.19% 347.66% -
  Horiz. % -453.91% -757.03% 278.91% 7.03% -66.41% -247.66% 100.00%
Per Share
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
RPS 48.06 56.07 31.95 50.79 56.25 64.29 37.32 18.28%
  QoQ % -14.29% 75.49% -37.09% -9.71% -12.51% 72.27% -
  Horiz. % 128.78% 150.24% 85.61% 136.09% 150.72% 172.27% 100.00%
EPS 8.72 13.67 -4.57 -0.12 1.12 4.15 -1.64 -
  QoQ % -36.21% 399.12% -3,708.33% -110.71% -73.01% 353.05% -
  Horiz. % -531.71% -833.54% 278.66% 7.32% -68.29% -253.05% 100.00%
DPS 1.00 0.00 0.00 0.30 0.30 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 333.33% 0.00% 0.00% 100.00% 100.00% - -
NAPS 1.5000 1.4100 1.2800 1.3100 1.3200 1.3100 1.2800 11.10%
  QoQ % 6.38% 10.16% -2.29% -0.76% 0.76% 2.34% -
  Horiz. % 117.19% 110.16% 100.00% 102.34% 103.13% 102.34% 100.00%
Adjusted Per Share Value based on latest NOSH - 184,349
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
RPS 45.55 53.12 30.26 48.10 53.22 60.71 35.24 18.57%
  QoQ % -14.25% 75.55% -37.09% -9.62% -12.34% 72.28% -
  Horiz. % 129.26% 150.74% 85.87% 136.49% 151.02% 172.28% 100.00%
EPS 8.26 12.95 -4.33 -0.12 1.06 3.92 -1.55 -
  QoQ % -36.22% 399.08% -3,508.33% -111.32% -72.96% 352.90% -
  Horiz. % -532.90% -835.48% 279.35% 7.74% -68.39% -252.90% 100.00%
DPS 0.95 0.00 0.00 0.28 0.28 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 339.29% 0.00% 0.00% 100.00% 100.00% - -
NAPS 1.4217 1.3359 1.2125 1.2406 1.2490 1.2371 1.2087 11.37%
  QoQ % 6.42% 10.18% -2.27% -0.67% 0.96% 2.35% -
  Horiz. % 117.62% 110.52% 100.31% 102.64% 103.33% 102.35% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Date 30/10/20 30/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 -
Price 1.4700 0.6400 0.5100 0.7150 0.9150 0.4550 0.5700 -
P/RPS 3.06 1.14 1.60 1.41 1.63 0.71 1.53 58.41%
  QoQ % 168.42% -28.75% 13.48% -13.50% 129.58% -53.59% -
  Horiz. % 200.00% 74.51% 104.58% 92.16% 106.54% 46.41% 100.00%
P/EPS 16.86 4.68 -11.15 -583.30 81.68 10.97 -34.80 -
  QoQ % 260.26% 141.97% 98.09% -814.13% 644.58% 131.52% -
  Horiz. % -48.45% -13.45% 32.04% 1,676.15% -234.71% -31.52% 100.00%
EY 5.93 21.36 -8.97 -0.17 1.22 9.12 -2.87 -
  QoQ % -72.24% 338.13% -5,176.47% -113.93% -86.62% 417.77% -
  Horiz. % -206.62% -744.25% 312.54% 5.92% -42.51% -317.77% 100.00%
DY 0.68 0.00 0.00 0.42 0.33 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 27.27% 0.00% 0.00% -
  Horiz. % 206.06% 0.00% 0.00% 127.27% 100.00% - -
P/NAPS 0.98 0.45 0.40 0.55 0.69 0.35 0.45 67.62%
  QoQ % 117.78% 12.50% -27.27% -20.29% 97.14% -22.22% -
  Horiz. % 217.78% 100.00% 88.89% 122.22% 153.33% 77.78% 100.00%
Price Multiplier on Announcement Date
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Date 16/12/20 29/09/20 01/07/20 23/04/20 12/12/19 30/09/19 26/06/19 -
Price 1.5600 0.7800 0.5300 0.4950 1.0100 0.6900 0.5100 -
P/RPS 3.25 1.39 1.66 0.97 1.80 1.07 1.37 77.41%
  QoQ % 133.81% -16.27% 71.13% -46.11% 68.22% -21.90% -
  Horiz. % 237.23% 101.46% 121.17% 70.80% 131.39% 78.10% 100.00%
P/EPS 17.90 5.71 -11.59 -403.82 90.16 16.64 -31.14 -
  QoQ % 213.49% 149.27% 97.13% -547.89% 441.83% 153.44% -
  Horiz. % -57.48% -18.34% 37.22% 1,296.79% -289.53% -53.44% 100.00%
EY 5.59 17.53 -8.63 -0.25 1.11 6.01 -3.21 -
  QoQ % -68.11% 303.13% -3,352.00% -122.52% -81.53% 287.23% -
  Horiz. % -174.14% -546.11% 268.85% 7.79% -34.58% -187.23% 100.00%
DY 0.64 0.00 0.00 0.61 0.30 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 103.33% 0.00% 0.00% -
  Horiz. % 213.33% 0.00% 0.00% 203.33% 100.00% - -
P/NAPS 1.04 0.55 0.41 0.38 0.77 0.53 0.40 88.53%
  QoQ % 89.09% 34.15% 7.89% -50.65% 45.28% 32.50% -
  Horiz. % 260.00% 137.50% 102.50% 95.00% 192.50% 132.50% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

271  351  595  1274 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.040.00 
 ARBB 0.295+0.02 
 KTG 0.270.00 
 PA 0.1750.00 
 PNEPCB 0.39+0.01 
 JAKS 0.69+0.02 
 SAMAIDEN 1.80+0.12 
 ISTONE 0.240.00 
 HSI-HDT 0.085-0.03 
 DNEX 0.225+0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS