Highlights

[EDUSPEC] QoQ Annualized Quarter Result on 2010-06-30 [#0]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 25-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2010
30-Jun-2010
Profit Trend QoQ -     240.36%    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 30/04/10 31/01/10 31/10/09 CAGR
Revenue 24,424 18,228 13,582 79,344 12,925 4,213 4,592 226.15%
  QoQ % 33.99% 34.21% -82.88% 513.88% 206.76% -8.25% -
  Horiz. % 531.88% 396.95% 295.78% 1,727.87% 281.47% 91.75% 100.00%
PBT -3,228 -9,248 2,223 15,924 -11,148 -836 -1,646 61.03%
  QoQ % 65.10% -516.01% -86.04% 242.84% -1,233.49% 49.21% -
  Horiz. % 196.11% 561.85% -135.05% -967.44% 677.28% 50.79% 100.00%
Tax -54 -36 -460 -420 196 138 208 -
  QoQ % -50.00% 92.17% -9.52% -314.29% 41.35% -33.33% -
  Horiz. % -25.96% -17.31% -221.15% -201.92% 94.23% 66.67% 100.00%
NP -3,282 -9,284 1,763 15,504 -10,952 -697 -1,438 79.27%
  QoQ % 64.65% -626.60% -88.63% 241.56% -1,470.56% 51.51% -
  Horiz. % 228.23% 645.62% -122.60% -1,078.16% 761.61% 48.49% 100.00%
NP to SH -3,436 -8,348 1,752 15,372 -10,952 -697 -1,438 85.18%
  QoQ % 58.84% -576.48% -88.60% 240.36% -1,470.56% 51.51% -
  Horiz. % 238.94% 580.53% -121.84% -1,068.98% 761.61% 48.49% 100.00%
Tax Rate - % - % 20.69 % 2.64 % - % - % - % -
  QoQ % 0.00% 0.00% 683.71% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 783.71% 100.00% - - -
Total Cost 27,706 27,512 11,819 63,840 23,877 4,910 6,030 194.07%
  QoQ % 0.71% 132.78% -81.49% 167.37% 386.23% -18.56% -
  Horiz. % 459.47% 456.25% 196.00% 1,058.71% 395.97% 81.44% 100.00%
Net Worth 0 8,889 595,680 9,025 4,721 1,045 843 -
  QoQ % 0.00% -98.51% 6,500.17% 91.15% 351.40% 24.02% -
  Horiz. % 0.00% 1,053.96% 70,624.90% 1,070.05% 559.80% 124.02% 100.00%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 30/04/10 31/01/10 31/10/09 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 30/04/10 31/01/10 31/10/09 CAGR
Net Worth 0 8,889 595,680 9,025 4,721 1,045 843 -
  QoQ % 0.00% -98.51% 6,500.17% 91.15% 351.40% 24.02% -
  Horiz. % 0.00% 1,053.96% 70,624.90% 1,070.05% 559.80% 124.02% 100.00%
NOSH 335,454 329,242 291,136 291,136 177,504 137,631 138,269 87.18%
  QoQ % 1.89% 13.09% -0.00% 64.02% 28.97% -0.46% -
  Horiz. % 242.61% 238.12% 210.56% 210.56% 128.38% 99.54% 100.00%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 30/04/10 31/01/10 31/10/09 CAGR
NP Margin -13.44 % -50.93 % 12.98 % 19.54 % -84.74 % -16.55 % -31.32 % -45.03%
  QoQ % 73.61% -492.37% -33.57% 123.06% -412.02% 47.16% -
  Horiz. % 42.91% 162.61% -41.44% -62.39% 270.56% 52.84% 100.00%
ROE - % -93.91 % 0.29 % 170.32 % -231.95 % -66.67 % -170.49 % -
  QoQ % 0.00% -32,482.76% -99.83% 173.43% -247.91% 60.90% -
  Horiz. % 0.00% 55.08% -0.17% -99.90% 136.05% 39.10% 100.00%
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 7.28 5.54 0.08 27.25 7.28 3.06 3.32 74.26%
  QoQ % 31.41% 6,825.00% -99.71% 274.31% 137.91% -7.83% -
  Horiz. % 219.28% 166.87% 2.41% 820.78% 219.28% 92.17% 100.00%
EPS 0.00 -2.64 0.01 5.28 -6.17 -0.51 -1.04 -
  QoQ % 0.00% -26,500.00% -99.81% 185.58% -1,109.80% 50.96% -
  Horiz. % -0.00% 253.85% -0.96% -507.69% 593.27% 49.04% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0000 0.0270 0.0340 0.0310 0.0266 0.0076 0.0061 -
  QoQ % 0.00% -20.59% 9.68% 16.54% 250.00% 24.59% -
  Horiz. % 0.00% 442.62% 557.38% 508.20% 436.07% 124.59% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,541,684
31/03/11 31/12/10 30/09/10 30/06/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 1.58 1.18 0.88 5.15 0.84 0.27 0.30 223.88%
  QoQ % 33.90% 34.09% -82.91% 513.10% 211.11% -10.00% -
  Horiz. % 526.67% 393.33% 293.33% 1,716.67% 280.00% 90.00% 100.00%
EPS -0.22 -0.54 0.11 1.00 -0.71 -0.05 -0.09 88.18%
  QoQ % 59.26% -590.91% -89.00% 240.85% -1,320.00% 44.44% -
  Horiz. % 244.44% 600.00% -122.22% -1,111.11% 788.89% 55.56% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0000 0.0058 0.3864 0.0059 0.0031 0.0007 0.0005 -
  QoQ % 0.00% -98.50% 6,449.15% 90.32% 342.86% 40.00% -
  Horiz. % 0.00% 1,160.00% 77,280.00% 1,180.00% 620.00% 140.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 30/04/10 31/01/10 31/10/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 30/04/10 29/01/10 30/10/09 -
Price 0.1400 0.1700 0.1900 0.1400 0.1200 0.0900 0.0600 -
P/RPS 1.92 3.07 245.09 0.51 1.65 2.94 1.81 4.26%
  QoQ % -37.46% -98.75% 47,956.86% -69.09% -43.88% 62.43% -
  Horiz. % 106.08% 169.61% 13,540.88% 28.18% 91.16% 162.43% 100.00%
P/EPS -13.67 -6.70 1,900.00 2.65 -1.94 -17.76 -5.77 84.07%
  QoQ % -104.03% -100.35% 71,598.11% 236.60% 89.08% -207.80% -
  Horiz. % 236.92% 116.12% -32,928.94% -45.93% 33.62% 307.80% 100.00%
EY -7.32 -14.91 0.05 37.71 -51.42 -5.63 -17.33 -45.64%
  QoQ % 50.91% -29,920.00% -99.87% 173.34% -813.32% 67.51% -
  Horiz. % 42.24% 86.04% -0.29% -217.60% 296.71% 32.49% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.00 6.30 5.59 4.52 4.51 11.84 9.84 -
  QoQ % 0.00% 12.70% 23.67% 0.22% -61.91% 20.33% -
  Horiz. % 0.00% 64.02% 56.81% 45.93% 45.83% 120.33% 100.00%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 30/04/10 31/01/10 31/10/09 CAGR
Date 23/05/11 21/02/11 30/11/10 25/08/10 30/06/10 21/04/10 21/04/10 -
Price 0.1300 0.1400 0.2000 0.1400 0.1400 0.1200 0.1200 -
P/RPS 1.79 2.53 257.99 0.51 1.92 3.92 3.61 -39.12%
  QoQ % -29.25% -99.02% 50,486.27% -73.44% -51.02% 8.59% -
  Horiz. % 49.58% 70.08% 7,146.54% 14.13% 53.19% 108.59% 100.00%
P/EPS -12.69 -5.52 2,000.00 2.65 -2.27 -23.68 -11.54 6.95%
  QoQ % -129.89% -100.28% 75,371.70% 216.74% 90.41% -105.20% -
  Horiz. % 109.97% 47.83% -17,331.02% -22.96% 19.67% 205.20% 100.00%
EY -7.88 -18.11 0.05 37.71 -44.07 -4.22 -8.67 -6.53%
  QoQ % 56.49% -36,320.00% -99.87% 185.57% -944.31% 51.33% -
  Horiz. % 90.89% 208.88% -0.58% -434.95% 508.30% 48.67% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.00 5.19 5.88 4.52 5.26 15.79 19.67 -
  QoQ % 0.00% -11.73% 30.09% -14.07% -66.69% -19.73% -
  Horiz. % 0.00% 26.39% 29.89% 22.98% 26.74% 80.27% 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.
 


 

420  316  517  739 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EDUSPEC 0.03+0.005 
 XOX 0.050.00 
 PWORTH 0.02-0.005 
 XDL 0.17+0.01 
 PWRWELL 0.3750.00 
 PERDANA 0.47-0.01 
 ISTONE 0.24+0.015 
 MTOUCHE 0.175-0.015 
 INNATURE 0.59-0.065 
 HSI-H8T 0.48+0.045 
Partners & Brokers