Highlights

[EDUSPEC] QoQ Annualized Quarter Result on 2010-09-30 [#4]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 30-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2010
Quarter 30-Sep-2010  [#4]
Profit Trend QoQ -     -88.60%    YoY -     116.00%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 30/04/10 31/01/10 CAGR
Revenue 28,738 24,424 18,228 13,582 79,344 12,925 4,213 289.92%
  QoQ % 17.67% 33.99% 34.21% -82.88% 513.88% 206.76% -
  Horiz. % 682.09% 579.68% 432.63% 322.36% 1,883.16% 306.76% 100.00%
PBT 560 -3,228 -9,248 2,223 15,924 -11,148 -836 -
  QoQ % 117.35% 65.10% -516.01% -86.04% 242.84% -1,233.49% -
  Horiz. % -66.99% 386.12% 1,106.22% -265.91% -1,904.78% 1,333.49% 100.00%
Tax -316 -54 -36 -460 -420 196 138 -
  QoQ % -485.19% -50.00% 92.17% -9.52% -314.29% 41.35% -
  Horiz. % -227.88% -38.94% -25.96% -331.73% -302.88% 141.35% 100.00%
NP 244 -3,282 -9,284 1,763 15,504 -10,952 -697 -
  QoQ % 107.43% 64.65% -626.60% -88.63% 241.56% -1,470.56% -
  Horiz. % -34.99% 470.65% 1,331.36% -252.82% -2,223.33% 1,570.56% 100.00%
NP to SH 245 -3,436 -8,348 1,752 15,372 -10,952 -697 -
  QoQ % 107.14% 58.84% -576.48% -88.60% 240.36% -1,470.56% -
  Horiz. % -35.18% 492.73% 1,197.13% -251.24% -2,204.40% 1,570.56% 100.00%
Tax Rate 56.43 % - % - % 20.69 % 2.64 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 683.71% 0.00% 0.00% -
  Horiz. % 2,137.50% 0.00% 0.00% 783.71% 100.00% - -
Total Cost 28,494 27,706 27,512 11,819 63,840 23,877 4,910 247.70%
  QoQ % 2.85% 0.71% 132.78% -81.49% 167.37% 386.23% -
  Horiz. % 580.26% 564.20% 560.25% 240.68% 1,300.03% 486.23% 100.00%
Net Worth 9,813 0 8,889 595,680 9,025 4,721 1,045 388.76%
  QoQ % 0.00% 0.00% -98.51% 6,500.17% 91.15% 351.40% -
  Horiz. % 938.18% 0.00% 849.86% 56,948.43% 862.83% 451.40% 100.00%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 30/04/10 31/01/10 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
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 30/04/10 31/01/10 CAGR
Net Worth 9,813 0 8,889 595,680 9,025 4,721 1,045 388.76%
  QoQ % 0.00% 0.00% -98.51% 6,500.17% 91.15% 351.40% -
  Horiz. % 938.18% 0.00% 849.86% 56,948.43% 862.83% 451.40% 100.00%
NOSH 306,666 335,454 329,242 291,136 291,136 177,504 137,631 76.44%
  QoQ % -8.58% 1.89% 13.09% -0.00% 64.02% 28.97% -
  Horiz. % 222.82% 243.73% 239.22% 211.53% 211.53% 128.97% 100.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 30/04/10 31/01/10 CAGR
NP Margin 0.85 % -13.44 % -50.93 % 12.98 % 19.54 % -84.74 % -16.55 % -
  QoQ % 106.32% 73.61% -492.37% -33.57% 123.06% -412.02% -
  Horiz. % -5.14% 81.21% 307.73% -78.43% -118.07% 512.02% 100.00%
ROE 2.50 % - % -93.91 % 0.29 % 170.32 % -231.95 % -66.67 % -
  QoQ % 0.00% 0.00% -32,482.76% -99.83% 173.43% -247.91% -
  Horiz. % -3.75% 0.00% 140.86% -0.43% -255.47% 347.91% 100.00%
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 30/04/10 31/01/10 CAGR
RPS 9.37 7.28 5.54 0.08 27.25 7.28 3.06 121.03%
  QoQ % 28.71% 31.41% 6,825.00% -99.71% 274.31% 137.91% -
  Horiz. % 306.21% 237.91% 181.05% 2.61% 890.52% 237.91% 100.00%
EPS 0.08 0.00 -2.64 0.01 5.28 -6.17 -0.51 -
  QoQ % 0.00% 0.00% -26,500.00% -99.81% 185.58% -1,109.80% -
  Horiz. % -15.69% -0.00% 517.65% -1.96% -1,035.29% 1,209.80% 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 0.0000 0.0270 0.0340 0.0310 0.0266 0.0076 177.01%
  QoQ % 0.00% 0.00% -20.59% 9.68% 16.54% 250.00% -
  Horiz. % 421.05% 0.00% 355.26% 447.37% 407.89% 350.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 7,795,869
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 30/04/10 31/01/10 CAGR
RPS 0.37 0.31 0.23 0.17 1.02 0.17 0.05 313.10%
  QoQ % 19.35% 34.78% 35.29% -83.33% 500.00% 240.00% -
  Horiz. % 740.00% 620.00% 460.00% 340.00% 2,040.00% 340.00% 100.00%
EPS 0.00 -0.04 -0.11 0.02 0.20 -0.14 -0.01 -
  QoQ % 0.00% 63.64% -650.00% -90.00% 242.86% -1,300.00% -
  Horiz. % -0.00% 400.00% 1,100.00% -200.00% -2,000.00% 1,400.00% 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 0.0013 0.0000 0.0011 0.0764 0.0012 0.0006 0.0001 515.88%
  QoQ % 0.00% 0.00% -98.56% 6,266.67% 100.00% 500.00% -
  Horiz. % 1,300.00% 0.00% 1,100.00% 76,400.00% 1,200.00% 600.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 30/04/10 31/01/10 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 30/04/10 29/01/10 -
Price 0.1100 0.1400 0.1700 0.1900 0.1400 0.1200 0.0900 -
P/RPS 1.17 1.92 3.07 245.09 0.51 1.65 2.94 -47.95%
  QoQ % -39.06% -37.46% -98.75% 47,956.86% -69.09% -43.88% -
  Horiz. % 39.80% 65.31% 104.42% 8,336.39% 17.35% 56.12% 100.00%
P/EPS 137.50 -13.67 -6.70 1,900.00 2.65 -1.94 -17.76 -
  QoQ % 1,105.85% -104.03% -100.35% 71,598.11% 236.60% 89.08% -
  Horiz. % -774.21% 76.97% 37.73% -10,698.20% -14.92% 10.92% 100.00%
EY 0.73 -7.32 -14.91 0.05 37.71 -51.42 -5.63 -
  QoQ % 109.97% 50.91% -29,920.00% -99.87% 173.34% -813.32% -
  Horiz. % -12.97% 130.02% 264.83% -0.89% -669.80% 913.32% 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 3.44 0.00 6.30 5.59 4.52 4.51 11.84 -58.36%
  QoQ % 0.00% 0.00% 12.70% 23.67% 0.22% -61.91% -
  Horiz. % 29.05% 0.00% 53.21% 47.21% 38.18% 38.09% 100.00%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 30/04/10 31/01/10 CAGR
Date 22/08/11 23/05/11 21/02/11 30/11/10 25/08/10 30/06/10 21/04/10 -
Price 0.1100 0.1300 0.1400 0.2000 0.1400 0.1400 0.1200 -
P/RPS 1.17 1.79 2.53 257.99 0.51 1.92 3.92 -57.55%
  QoQ % -34.64% -29.25% -99.02% 50,486.27% -73.44% -51.02% -
  Horiz. % 29.85% 45.66% 64.54% 6,581.38% 13.01% 48.98% 100.00%
P/EPS 137.50 -12.69 -5.52 2,000.00 2.65 -2.27 -23.68 -
  QoQ % 1,183.53% -129.89% -100.28% 75,371.70% 216.74% 90.41% -
  Horiz. % -580.66% 53.59% 23.31% -8,445.95% -11.19% 9.59% 100.00%
EY 0.73 -7.88 -18.11 0.05 37.71 -44.07 -4.22 -
  QoQ % 109.26% 56.49% -36,320.00% -99.87% 185.57% -944.31% -
  Horiz. % -17.30% 186.73% 429.15% -1.18% -893.60% 1,044.31% 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 3.44 0.00 5.19 5.88 4.52 5.26 15.79 -66.04%
  QoQ % 0.00% 0.00% -11.73% 30.09% -14.07% -66.69% -
  Horiz. % 21.79% 0.00% 32.87% 37.24% 28.63% 33.31% 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
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

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!
PARTNERS & BROKERS