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 - 7,795,869
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 0.32 0.21 0.37 0.38 0.32 0.23 0.36 -7.55%
  QoQ % 52.38% -43.24% -2.63% 18.75% 39.13% -36.11% -
  Horiz. % 88.89% 58.33% 102.78% 105.56% 88.89% 63.89% 100.00%
EPS -0.07 -0.14 0.01 0.01 -0.04 -0.13 0.00 -
  QoQ % 50.00% -1,500.00% 0.00% 125.00% 69.23% 0.00% -
  Horiz. % 53.85% 107.69% -7.69% -7.69% 30.77% 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 0.0016 0.0016 0.1831 0.0019 0.0017 0.0016 0.0018 -7.55%
  QoQ % 0.00% -99.13% 9,536.84% 11.76% 6.25% -11.11% -
  Horiz. % 88.89% 88.89% 10,172.22% 105.56% 94.44% 88.89% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

476  362  566  685 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.115-0.015 
 KANGER 0.145-0.035 
 IRIS 0.325+0.045 
 BINTAI 0.665+0.13 
 INIX 0.26-0.025 
 MTOUCHE 0.06+0.01 
 CONNECT 0.165+0.025 
 DOLPHIN-WB 0.035+0.01 
 MTRONIC 0.0850.00 
 KSTAR 0.245+0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Stock Pick Year 2020 - 30 Sep Result Stock Pick Contest Year 2020
2. BE SMART AND DOMINAN !!!! INVEST DOMINAN ON UNDERVALUED POSITION Target Invest - We Target, We Invest
3. NAIM (5073) At 74.5 sen is Giving a 18 Sen Dividend soon. That means Rm180 per share or 24.1% Yield (equals to 13 months int rate of 1.75% in Malaysia THE INVESTMENT APPROACH OF CALVIN TAN
4. How to make money when glove stock price fluctuates? Koon Yew Yin Koon Yew Yin's Blog
5. TOPGLOV 30/9/2020 IF TURN UP WILL BE SUPERBULL AGAIN ! pakatanharapan
6. Supermax performance during H1N1 pandemic - Koon Yew Yin Koon Yew Yin's Blog
7. 明年恐产量过剩‧艾毕斯:手套股超越基本面 星洲日報/投資致富‧企業故事
8. Top Glove chairman on strategy and tackling challenges as company posts record profit gloveharicut
PARTNERS & BROKERS