Highlights

[EDUSPEC] QoQ Annualized Quarter Result on 2012-06-30 [#3]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 29-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2012
Quarter 30-Jun-2012  [#3]
Profit Trend QoQ -     120.24%    YoY -     173.37%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 24,754 16,300 29,066 29,520 24,918 18,300 28,030 -7.94%
  QoQ % 51.87% -43.92% -1.54% 18.47% 36.16% -34.71% -
  Horiz. % 88.31% 58.15% 103.70% 105.32% 88.90% 65.29% 100.00%
PBT -5,220 -10,656 707 809 -3,284 -10,180 817 -
  QoQ % 51.01% -1,607.21% -12.64% 124.64% 67.74% -1,346.02% -
  Horiz. % -638.92% -1,304.28% 86.54% 99.06% -401.96% -1,246.02% 100.00%
Tax -24 0 -160 -128 -64 -76 -327 -82.44%
  QoQ % 0.00% 0.00% -25.00% -100.00% 15.79% 76.76% -
  Horiz. % 7.34% -0.00% 48.93% 39.14% 19.57% 23.24% 100.00%
NP -5,244 -10,656 547 681 -3,348 -10,256 490 -
  QoQ % 50.79% -2,048.08% -19.72% 120.35% 67.36% -2,193.06% -
  Horiz. % -1,070.20% -2,174.69% 111.63% 139.05% -683.27% -2,093.06% 100.00%
NP to SH -5,274 -10,572 549 670 -3,314 -10,180 354 -
  QoQ % 50.11% -2,025.68% -18.14% 120.24% 67.45% -2,975.71% -
  Horiz. % -1,489.83% -2,986.44% 155.08% 189.45% -936.16% -2,875.71% 100.00%
Tax Rate - % - % 22.63 % 15.82 % - % - % 40.02 % -
  QoQ % 0.00% 0.00% 43.05% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 56.55% 39.53% 0.00% 0.00% 100.00%
Total Cost 29,998 26,956 28,519 28,838 28,266 28,556 27,540 5.86%
  QoQ % 11.29% -5.48% -1.11% 2.03% -1.02% 3.69% -
  Horiz. % 108.93% 97.88% 103.55% 104.72% 102.64% 103.69% 100.00%
Net Worth 12,229 12,257 1,427,399 14,730 12,887 12,171 14,159 -9.30%
  QoQ % -0.23% -99.14% 9,589.97% 14.30% 5.88% -14.04% -
  Horiz. % 86.37% 86.56% 10,080.51% 104.03% 91.02% 85.96% 100.00%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 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
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 12,229 12,257 1,427,399 14,730 12,887 12,171 14,159 -9.30%
  QoQ % -0.23% -99.14% 9,589.97% 14.30% 5.88% -14.04% -
  Horiz. % 86.37% 86.56% 10,080.51% 104.03% 91.02% 85.96% 100.00%
NOSH 382,173 383,043 365,999 359,285 368,222 368,840 321,818 12.13%
  QoQ % -0.23% 4.66% 1.87% -2.43% -0.17% 14.61% -
  Horiz. % 118.75% 119.02% 113.73% 111.64% 114.42% 114.61% 100.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -21.18 % -65.37 % 1.88 % 2.31 % -13.44 % -56.04 % 1.75 % -
  QoQ % 67.60% -3,577.13% -18.61% 117.19% 76.02% -3,302.29% -
  Horiz. % -1,210.29% -3,735.43% 107.43% 132.00% -768.00% -3,202.29% 100.00%
ROE -43.13 % -86.25 % 0.04 % 4.55 % -25.71 % -83.64 % 2.50 % -
  QoQ % 49.99% -215,725.00% -99.12% 117.70% 69.26% -3,445.60% -
  Horiz. % -1,725.20% -3,450.00% 1.60% 182.00% -1,028.40% -3,345.60% 100.00%
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 6.48 4.26 7.94 8.22 6.77 4.96 8.71 -17.88%
  QoQ % 52.11% -46.35% -3.41% 21.42% 36.49% -43.05% -
  Horiz. % 74.40% 48.91% 91.16% 94.37% 77.73% 56.95% 100.00%
EPS -1.38 -2.76 0.15 0.19 -0.90 -2.76 0.11 -
  QoQ % 50.00% -1,940.00% -21.05% 121.11% 67.39% -2,609.09% -
  Horiz. % -1,254.55% -2,509.09% 136.36% 172.73% -818.18% -2,509.09% 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 0.0320 0.0320 3.9000 0.0410 0.0350 0.0330 0.0440 -19.11%
  QoQ % 0.00% -99.18% 9,412.20% 17.14% 6.06% -25.00% -
  Horiz. % 72.73% 72.73% 8,863.64% 93.18% 79.55% 75.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,512,783
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 1.64 1.08 1.92 1.95 1.65 1.21 1.85 -7.71%
  QoQ % 51.85% -43.75% -1.54% 18.18% 36.36% -34.59% -
  Horiz. % 88.65% 58.38% 103.78% 105.41% 89.19% 65.41% 100.00%
EPS -0.35 -0.70 0.04 0.04 -0.22 -0.67 0.02 -
  QoQ % 50.00% -1,850.00% 0.00% 118.18% 67.16% -3,450.00% -
  Horiz. % -1,750.00% -3,500.00% 200.00% 200.00% -1,100.00% -3,350.00% 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 0.0081 0.0081 0.9436 0.0097 0.0085 0.0080 0.0094 -9.44%
  QoQ % 0.00% -99.14% 9,627.83% 14.12% 6.25% -14.89% -
  Horiz. % 86.17% 86.17% 10,038.30% 103.19% 90.43% 85.11% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.0800 0.0900 0.0900 0.1100 0.1100 0.1100 0.0900 -
P/RPS 1.24 2.11 1.13 1.34 1.63 2.22 1.03 13.16%
  QoQ % -41.23% 86.73% -15.67% -17.79% -26.58% 115.53% -
  Horiz. % 120.39% 204.85% 109.71% 130.10% 158.25% 215.53% 100.00%
P/EPS -5.80 -3.26 60.00 58.93 -12.22 -3.99 81.82 -
  QoQ % -77.91% -105.43% 1.82% 582.24% -206.27% -104.88% -
  Horiz. % -7.09% -3.98% 73.33% 72.02% -14.94% -4.88% 100.00%
EY -17.25 -30.67 1.67 1.70 -8.18 -25.09 1.22 -
  QoQ % 43.76% -1,936.53% -1.76% 120.78% 67.40% -2,156.56% -
  Horiz. % -1,413.93% -2,513.93% 136.89% 139.34% -670.49% -2,056.56% 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 2.50 2.81 0.02 2.68 3.14 3.33 2.05 14.13%
  QoQ % -11.03% 13,950.00% -99.25% -14.65% -5.71% 62.44% -
  Horiz. % 121.95% 137.07% 0.98% 130.73% 153.17% 162.44% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 30/05/13 27/02/13 27/11/12 29/08/12 29/05/12 29/02/12 30/11/11 -
Price 0.0950 0.0900 0.0800 0.0900 0.1200 0.1100 0.1200 -
P/RPS 1.47 2.11 1.01 1.10 1.77 2.22 1.38 4.30%
  QoQ % -30.33% 108.91% -8.18% -37.85% -20.27% 60.87% -
  Horiz. % 106.52% 152.90% 73.19% 79.71% 128.26% 160.87% 100.00%
P/EPS -6.88 -3.26 53.33 48.21 -13.33 -3.99 109.09 -
  QoQ % -111.04% -106.11% 10.62% 461.67% -234.09% -103.66% -
  Horiz. % -6.31% -2.99% 48.89% 44.19% -12.22% -3.66% 100.00%
EY -14.53 -30.67 1.88 2.07 -7.50 -25.09 0.92 -
  QoQ % 52.62% -1,731.38% -9.18% 127.60% 70.11% -2,827.17% -
  Horiz. % -1,579.35% -3,333.70% 204.35% 225.00% -815.22% -2,727.17% 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 2.97 2.81 0.02 2.20 3.43 3.33 2.73 5.77%
  QoQ % 5.69% 13,950.00% -99.09% -35.86% 3.00% 21.98% -
  Horiz. % 108.79% 102.93% 0.73% 80.59% 125.64% 121.98% 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.
 


 

261  313  524  1176 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.09-0.01 
 YONGTAI 0.155+0.02 
 RSAWIT 0.35+0.03 
 XDL 0.165+0.005 
 HSI-C7K 0.36-0.15 
 TDM 0.315+0.015 
 HSI-H8K 0.16+0.05 
 SUPERMX 1.43+0.12 
 KNM 0.33+0.015 
 HUBLINE 0.05+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers