Highlights

[EDUSPEC] QoQ Annualized Quarter Result on 2011-06-30 [#3]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 22-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2011
Quarter 30-Jun-2011  [#3]
Profit Trend QoQ -     107.14%    YoY -     -98.40%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 24,918 18,300 28,030 28,738 24,424 18,228 13,582 49.81%
  QoQ % 36.16% -34.71% -2.47% 17.67% 33.99% 34.21% -
  Horiz. % 183.46% 134.74% 206.38% 211.59% 179.83% 134.21% 100.00%
PBT -3,284 -10,180 817 560 -3,228 -9,248 2,223 -
  QoQ % 67.74% -1,346.02% 45.89% 117.35% 65.10% -516.01% -
  Horiz. % -147.73% -457.94% 36.75% 25.19% -145.21% -416.01% 100.00%
Tax -64 -76 -327 -316 -54 -36 -460 -73.12%
  QoQ % 15.79% 76.76% -3.48% -485.19% -50.00% 92.17% -
  Horiz. % 13.91% 16.52% 71.09% 68.70% 11.74% 7.83% 100.00%
NP -3,348 -10,256 490 244 -3,282 -9,284 1,763 -
  QoQ % 67.36% -2,193.06% 100.82% 107.43% 64.65% -626.60% -
  Horiz. % -189.90% -581.74% 27.79% 13.84% -186.16% -526.60% 100.00%
NP to SH -3,314 -10,180 354 245 -3,436 -8,348 1,752 -
  QoQ % 67.45% -2,975.71% 44.29% 107.14% 58.84% -576.48% -
  Horiz. % -189.16% -581.05% 20.21% 14.00% -196.12% -476.48% 100.00%
Tax Rate - % - % 40.02 % 56.43 % - % - % 20.69 % -
  QoQ % 0.00% 0.00% -29.08% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 193.43% 272.74% 0.00% 0.00% 100.00%
Total Cost 28,266 28,556 27,540 28,494 27,706 27,512 11,819 78.74%
  QoQ % -1.02% 3.69% -3.35% 2.85% 0.71% 132.78% -
  Horiz. % 239.16% 241.61% 233.01% 241.09% 234.42% 232.78% 100.00%
Net Worth 12,887 12,171 14,159 9,813 0 8,889 595,680 -92.22%
  QoQ % 5.88% -14.04% 44.29% 0.00% 0.00% -98.51% -
  Horiz. % 2.16% 2.04% 2.38% 1.65% 0.00% 1.49% 100.00%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 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
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 12,887 12,171 14,159 9,813 0 8,889 595,680 -92.22%
  QoQ % 5.88% -14.04% 44.29% 0.00% 0.00% -98.51% -
  Horiz. % 2.16% 2.04% 2.38% 1.65% 0.00% 1.49% 100.00%
NOSH 368,222 368,840 321,818 306,666 335,454 329,242 291,136 16.94%
  QoQ % -0.17% 14.61% 4.94% -8.58% 1.89% 13.09% -
  Horiz. % 126.48% 126.69% 110.54% 105.33% 115.22% 113.09% 100.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin -13.44 % -56.04 % 1.75 % 0.85 % -13.44 % -50.93 % 12.98 % -
  QoQ % 76.02% -3,302.29% 105.88% 106.32% 73.61% -492.37% -
  Horiz. % -103.54% -431.74% 13.48% 6.55% -103.54% -392.37% 100.00%
ROE -25.71 % -83.64 % 2.50 % 2.50 % - % -93.91 % 0.29 % -
  QoQ % 69.26% -3,445.60% 0.00% 0.00% 0.00% -32,482.76% -
  Horiz. % -8,865.52% -28,841.38% 862.07% 862.07% 0.00% -32,382.76% 100.00%
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 6.77 4.96 8.71 9.37 7.28 5.54 0.08 1,822.32%
  QoQ % 36.49% -43.05% -7.04% 28.71% 31.41% 6,825.00% -
  Horiz. % 8,462.50% 6,200.00% 10,887.50% 11,712.50% 9,100.00% 6,925.00% 100.00%
EPS -0.90 -2.76 0.11 0.08 0.00 -2.64 0.01 -
  QoQ % 67.39% -2,609.09% 37.50% 0.00% 0.00% -26,500.00% -
  Horiz. % -9,000.00% -27,600.00% 1,100.00% 800.00% 0.00% -26,400.00% 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 0.0350 0.0330 0.0440 0.0320 0.0000 0.0270 0.0340 1.95%
  QoQ % 6.06% -25.00% 37.50% 0.00% 0.00% -20.59% -
  Horiz. % 102.94% 97.06% 129.41% 94.12% 0.00% 79.41% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,697,934
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 1.47 1.08 1.65 1.69 1.44 1.07 0.80 49.97%
  QoQ % 36.11% -34.55% -2.37% 17.36% 34.58% 33.75% -
  Horiz. % 183.75% 135.00% 206.25% 211.25% 180.00% 133.75% 100.00%
EPS -0.20 -0.60 0.02 0.01 -0.20 -0.49 0.10 -
  QoQ % 66.67% -3,100.00% 100.00% 105.00% 59.18% -590.00% -
  Horiz. % -200.00% -600.00% 20.00% 10.00% -200.00% -490.00% 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 0.0076 0.0072 0.0083 0.0058 0.0000 0.0052 0.3508 -92.21%
  QoQ % 5.56% -13.25% 43.10% 0.00% 0.00% -98.52% -
  Horiz. % 2.17% 2.05% 2.37% 1.65% 0.00% 1.48% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.1100 0.1100 0.0900 0.1100 0.1400 0.1700 0.1900 -
P/RPS 1.63 2.22 1.03 1.17 1.92 3.07 245.09 -96.45%
  QoQ % -26.58% 115.53% -11.97% -39.06% -37.46% -98.75% -
  Horiz. % 0.67% 0.91% 0.42% 0.48% 0.78% 1.25% 100.00%
P/EPS -12.22 -3.99 81.82 137.50 -13.67 -6.70 1,900.00 -
  QoQ % -206.27% -104.88% -40.49% 1,105.85% -104.03% -100.35% -
  Horiz. % -0.64% -0.21% 4.31% 7.24% -0.72% -0.35% 100.00%
EY -8.18 -25.09 1.22 0.73 -7.32 -14.91 0.05 -
  QoQ % 67.40% -2,156.56% 67.12% 109.97% 50.91% -29,920.00% -
  Horiz. % -16,360.00% -50,180.00% 2,440.00% 1,460.00% -14,640.00% -29,820.00% 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 3.14 3.33 2.05 3.44 0.00 6.30 5.59 -31.90%
  QoQ % -5.71% 62.44% -40.41% 0.00% 0.00% 12.70% -
  Horiz. % 56.17% 59.57% 36.67% 61.54% 0.00% 112.70% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 29/05/12 29/02/12 30/11/11 22/08/11 23/05/11 21/02/11 30/11/10 -
Price 0.1200 0.1100 0.1200 0.1100 0.1300 0.1400 0.2000 -
P/RPS 1.77 2.22 1.38 1.17 1.79 2.53 257.99 -96.38%
  QoQ % -20.27% 60.87% 17.95% -34.64% -29.25% -99.02% -
  Horiz. % 0.69% 0.86% 0.53% 0.45% 0.69% 0.98% 100.00%
P/EPS -13.33 -3.99 109.09 137.50 -12.69 -5.52 2,000.00 -
  QoQ % -234.09% -103.66% -20.66% 1,183.53% -129.89% -100.28% -
  Horiz. % -0.67% -0.20% 5.45% 6.88% -0.63% -0.28% 100.00%
EY -7.50 -25.09 0.92 0.73 -7.88 -18.11 0.05 -
  QoQ % 70.11% -2,827.17% 26.03% 109.26% 56.49% -36,320.00% -
  Horiz. % -15,000.00% -50,180.00% 1,840.00% 1,460.00% -15,760.00% -36,220.00% 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 3.43 3.33 2.73 3.44 0.00 5.19 5.88 -30.16%
  QoQ % 3.00% 21.98% -20.64% 0.00% 0.00% -11.73% -
  Horiz. % 58.33% 56.63% 46.43% 58.50% 0.00% 88.27% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

633  136  393  1047 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.525+0.075 
 SAPNRG 0.105+0.01 
 ARMADA 0.175+0.01 
 LAMBO 0.015+0.005 
 AGES-PA 0.015+0.005 
 VELESTO 0.17+0.01 
 MINETEC 0.195+0.025 
 KNM 0.165+0.02 
 EKOVEST 0.435+0.045 
 SANICHI 0.0450.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers