[TECHBASE] QoQ Quarter Result on 2022-04-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Revenue 63,230 57,147 65,514 52,021 62,021 57,823 38,671 38.67% QoQ % 10.64% -12.77% 25.94% -16.12% 7.26% 49.53% - Horiz. % 163.51% 147.78% 169.41% 134.52% 160.38% 149.53% 100.00%
PBT 23,218 14,729 11,105 -1,128 3,631 1,365 -7,882 - QoQ % 57.63% 32.63% 1,084.49% -131.07% 166.01% 117.32% - Horiz. % -294.57% -186.87% -140.89% 14.31% -46.07% -17.32% 100.00%
Tax -872 -3,352 -1,309 -1,122 -1,893 -1,326 417 - QoQ % 73.99% -156.07% -16.67% 40.73% -42.76% -417.99% - Horiz. % -209.11% -803.84% -313.91% -269.06% -453.96% -317.99% 100.00%
NP 22,346 11,377 9,796 -2,250 1,738 39 -7,465 - QoQ % 96.41% 16.14% 535.38% -229.46% 4,356.41% 100.52% - Horiz. % -299.34% -152.40% -131.23% 30.14% -23.28% -0.52% 100.00%
NP to SH 22,813 10,509 8,814 -1,749 1,001 493 -6,643 - QoQ % 117.08% 19.23% 603.95% -274.73% 103.04% 107.42% - Horiz. % -343.41% -158.20% -132.68% 26.33% -15.07% -7.42% 100.00%
Tax Rate 3.76 % 22.76 % 11.79 % - % 52.13 % 97.14 % - % - QoQ % -83.48% 93.04% 0.00% 0.00% -46.34% 0.00% - Horiz. % 3.87% 23.43% 12.14% 0.00% 53.66% 100.00% -
Total Cost 40,884 45,770 55,718 54,271 60,283 57,784 46,136 -7.72% QoQ % -10.68% -17.85% 2.67% -9.97% 4.32% 25.25% - Horiz. % 88.62% 99.21% 120.77% 117.63% 130.66% 125.25% 100.00%
Net Worth 310,174 293,276 273,591 264,512 264,500 261,828 263,637 11.41% QoQ % 5.76% 7.19% 3.43% 0.00% 1.02% -0.69% - Horiz. % 117.65% 111.24% 103.78% 100.33% 100.33% 99.31% 100.00%
Dividend 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Div - - - - - 801 - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % - % - % - % - % 162.58 % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Equity 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Net Worth 310,174 293,276 273,591 264,512 264,500 261,828 263,637 11.41% QoQ % 5.76% 7.19% 3.43% 0.00% 1.02% -0.69% - Horiz. % 117.65% 111.24% 103.78% 100.33% 100.33% 99.31% 100.00%
NOSH 274,491 274,090 268,227 267,184 267,172 267,172 266,300 2.03% QoQ % 0.15% 2.19% 0.39% 0.00% 0.00% 0.33% - Horiz. % 103.08% 102.93% 100.72% 100.33% 100.33% 100.33% 100.00%
Ratio Analysis 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
NP Margin 35.34 % 19.91 % 14.95 % -4.33 % 2.80 % 0.07 % -19.30 % - QoQ % 77.50% 33.18% 445.27% -254.64% 3,900.00% 100.36% - Horiz. % -183.11% -103.16% -77.46% 22.44% -14.51% -0.36% 100.00%
ROE 7.35 % 3.58 % 3.22 % -0.66 % 0.38 % 0.19 % -2.52 % - QoQ % 105.31% 11.18% 587.88% -273.68% 100.00% 107.54% - Horiz. % -291.67% -142.06% -127.78% 26.19% -15.08% -7.54% 100.00%
Per Share 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
RPS 23.04 20.85 24.42 19.47 23.21 21.64 14.52 35.93% QoQ % 10.50% -14.62% 25.42% -16.11% 7.26% 49.04% - Horiz. % 158.68% 143.60% 168.18% 134.09% 159.85% 149.04% 100.00%
EPS 8.31 3.83 3.29 -0.65 0.37 0.18 -2.49 - QoQ % 116.97% 16.41% 606.15% -275.68% 105.56% 107.23% - Horiz. % -333.73% -153.82% -132.13% 26.10% -14.86% -7.23% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.30 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.1300 1.0700 1.0200 0.9900 0.9900 0.9800 0.9900 9.19% QoQ % 5.61% 4.90% 3.03% 0.00% 1.02% -1.01% - Horiz. % 114.14% 108.08% 103.03% 100.00% 100.00% 98.99% 100.00%
Adjusted Per Share Value based on latest NOSH - 276,727 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
RPS 22.85 20.65 23.67 18.80 22.41 20.90 13.97 38.70% QoQ % 10.65% -12.76% 25.90% -16.11% 7.22% 49.61% - Horiz. % 163.56% 147.82% 169.43% 134.57% 160.42% 149.61% 100.00%
EPS 8.24 3.80 3.19 -0.63 0.36 0.18 -2.40 - QoQ % 116.84% 19.12% 606.35% -275.00% 100.00% 107.50% - Horiz. % -343.33% -158.33% -132.92% 26.25% -15.00% -7.50% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.29 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.1209 1.0598 0.9887 0.9559 0.9558 0.9462 0.9527 11.42% QoQ % 5.77% 7.19% 3.43% 0.01% 1.01% -0.68% - Horiz. % 117.66% 111.24% 103.78% 100.34% 100.33% 99.32% 100.00%
Price Multiplier on Financial Quarter End Date 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Date 31/01/23 31/10/22 29/07/22 29/04/22 31/01/22 29/10/21 30/07/21 -
Price 0.4800 0.4100 0.4050 0.5450 0.4050 0.4500 0.4550 -
P/RPS 2.08 1.97 1.66 2.80 1.74 2.08 3.13 -23.79% QoQ % 5.58% 18.67% -40.71% 60.92% -16.35% -33.55% - Horiz. % 66.45% 62.94% 53.04% 89.46% 55.59% 66.45% 100.00%
P/EPS 5.78 10.69 12.32 -83.26 108.10 243.87 -18.24 - QoQ % -45.93% -13.23% 114.80% -177.02% -55.67% 1,437.01% - Horiz. % -31.69% -58.61% -67.54% 456.47% -592.65% -1,337.01% 100.00%
EY 17.31 9.35 8.11 -1.20 0.93 0.41 -5.48 - QoQ % 85.13% 15.29% 775.83% -229.03% 126.83% 107.48% - Horiz. % -315.88% -170.62% -147.99% 21.90% -16.97% -7.48% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.67 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.42 0.38 0.40 0.55 0.41 0.46 0.46 -5.87% QoQ % 10.53% -5.00% -27.27% 34.15% -10.87% 0.00% - Horiz. % 91.30% 82.61% 86.96% 119.57% 89.13% 100.00% 100.00%
Price Multiplier on Announcement Date 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Date 24/03/23 - 29/09/22 - 28/03/22 23/12/21 29/09/21 -
Price 0.4450 0.4550 0.4200 0.3950 0.6900 0.4300 0.4400 -
P/RPS 1.93 2.18 1.72 2.03 2.97 1.99 3.03 -25.91% QoQ % -11.47% 26.74% -15.27% -31.65% 49.25% -34.32% - Horiz. % 63.70% 71.95% 56.77% 67.00% 98.02% 65.68% 100.00%
P/EPS 5.35 11.87 12.78 -60.34 184.16 233.03 -17.64 - QoQ % -54.93% -7.12% 121.18% -132.76% -20.97% 1,421.03% - Horiz. % -30.33% -67.29% -72.45% 342.06% -1,043.99% -1,321.03% 100.00%
EY 18.68 8.43 7.82 -1.66 0.54 0.43 -5.67 - QoQ % 121.59% 7.80% 571.08% -407.41% 25.58% 107.58% - Horiz. % -329.45% -148.68% -137.92% 29.28% -9.52% -7.58% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.70 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.39 0.43 0.41 0.40 0.70 0.44 0.44 -7.71% QoQ % -9.30% 4.88% 2.50% -42.86% 59.09% 0.00% - Horiz. % 88.64% 97.73% 93.18% 90.91% 159.09% 100.00% 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.
Comment
PROLEXUS_BERHAD_interim_report_2022Q3 (final).pdf 
