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 - 1,351,077
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 1.84 1.35 2.07 2.13 1.81 1.35 1.01 49.11%
  QoQ % 36.30% -34.78% -2.82% 17.68% 34.07% 33.66% -
  Horiz. % 182.18% 133.66% 204.95% 210.89% 179.21% 133.66% 100.00%
EPS -0.25 -0.75 0.03 0.02 -0.25 -0.62 0.13 -
  QoQ % 66.67% -2,600.00% 50.00% 108.00% 59.68% -576.92% -
  Horiz. % -192.31% -576.92% 23.08% 15.38% -192.31% -476.92% 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 0.0095 0.0090 0.0105 0.0073 0.0000 0.0066 0.4409 -92.24%
  QoQ % 5.56% -14.29% 43.84% 0.00% 0.00% -98.50% -
  Horiz. % 2.15% 2.04% 2.38% 1.66% 0.00% 1.50% 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.
 


 

407  295  534  763 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.01-0.005 
 SAPNRG 0.295-0.005 
 TIGER 0.075+0.015 
 ARMADA 0.53+0.005 
 HSI-H8F 0.25-0.085 
 FINTEC 0.08+0.01 
 AT 0.085+0.01 
 KNM 0.425-0.015 
 DGB 0.16+0.01 
 HSI-C7F 0.27+0.065 
Partners & Brokers