Highlights

[EDUSPEC] QoQ Annualized Quarter Result on 2011-09-30 [#4]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 30-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2011
Quarter 30-Sep-2011  [#4]
Profit Trend QoQ -     44.29%    YoY -     -79.79%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 29,520 24,918 18,300 28,030 28,738 24,424 18,228 37.95%
  QoQ % 18.47% 36.16% -34.71% -2.47% 17.67% 33.99% -
  Horiz. % 161.95% 136.70% 100.39% 153.77% 157.66% 133.99% 100.00%
PBT 809 -3,284 -10,180 817 560 -3,228 -9,248 -
  QoQ % 124.64% 67.74% -1,346.02% 45.89% 117.35% 65.10% -
  Horiz. % -8.75% 35.51% 110.08% -8.83% -6.06% 34.90% 100.00%
Tax -128 -64 -76 -327 -316 -54 -36 133.13%
  QoQ % -100.00% 15.79% 76.76% -3.48% -485.19% -50.00% -
  Horiz. % 355.56% 177.78% 211.11% 908.33% 877.78% 150.00% 100.00%
NP 681 -3,348 -10,256 490 244 -3,282 -9,284 -
  QoQ % 120.35% 67.36% -2,193.06% 100.82% 107.43% 64.65% -
  Horiz. % -7.34% 36.06% 110.47% -5.28% -2.63% 35.35% 100.00%
NP to SH 670 -3,314 -10,180 354 245 -3,436 -8,348 -
  QoQ % 120.24% 67.45% -2,975.71% 44.29% 107.14% 58.84% -
  Horiz. % -8.03% 39.70% 121.95% -4.24% -2.94% 41.16% 100.00%
Tax Rate 15.82 % - % - % 40.02 % 56.43 % - % - % -
  QoQ % 0.00% 0.00% 0.00% -29.08% 0.00% 0.00% -
  Horiz. % 28.03% 0.00% 0.00% 70.92% 100.00% - -
Total Cost 28,838 28,266 28,556 27,540 28,494 27,706 27,512 3.19%
  QoQ % 2.03% -1.02% 3.69% -3.35% 2.85% 0.71% -
  Horiz. % 104.82% 102.74% 103.79% 100.10% 103.57% 100.71% 100.00%
Net Worth 14,730 12,887 12,171 14,159 9,813 0 8,889 40.08%
  QoQ % 14.30% 5.88% -14.04% 44.29% 0.00% 0.00% -
  Horiz. % 165.71% 144.98% 136.92% 159.29% 110.39% 0.00% 100.00%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 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
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 14,730 12,887 12,171 14,159 9,813 0 8,889 40.08%
  QoQ % 14.30% 5.88% -14.04% 44.29% 0.00% 0.00% -
  Horiz. % 165.71% 144.98% 136.92% 159.29% 110.39% 0.00% 100.00%
NOSH 359,285 368,222 368,840 321,818 306,666 335,454 329,242 6.00%
  QoQ % -2.43% -0.17% 14.61% 4.94% -8.58% 1.89% -
  Horiz. % 109.12% 111.84% 112.03% 97.75% 93.14% 101.89% 100.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 2.31 % -13.44 % -56.04 % 1.75 % 0.85 % -13.44 % -50.93 % -
  QoQ % 117.19% 76.02% -3,302.29% 105.88% 106.32% 73.61% -
  Horiz. % -4.54% 26.39% 110.03% -3.44% -1.67% 26.39% 100.00%
ROE 4.55 % -25.71 % -83.64 % 2.50 % 2.50 % - % -93.91 % -
  QoQ % 117.70% 69.26% -3,445.60% 0.00% 0.00% 0.00% -
  Horiz. % -4.85% 27.38% 89.06% -2.66% -2.66% 0.00% 100.00%
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 8.22 6.77 4.96 8.71 9.37 7.28 5.54 30.12%
  QoQ % 21.42% 36.49% -43.05% -7.04% 28.71% 31.41% -
  Horiz. % 148.38% 122.20% 89.53% 157.22% 169.13% 131.41% 100.00%
EPS 0.19 -0.90 -2.76 0.11 0.08 0.00 -2.64 -
  QoQ % 121.11% 67.39% -2,609.09% 37.50% 0.00% 0.00% -
  Horiz. % -7.20% 34.09% 104.55% -4.17% -3.03% -0.00% 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 0.0410 0.0350 0.0330 0.0440 0.0320 0.0000 0.0270 32.15%
  QoQ % 17.14% 6.06% -25.00% 37.50% 0.00% 0.00% -
  Horiz. % 151.85% 129.63% 122.22% 162.96% 118.52% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 7,795,869
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 0.38 0.32 0.23 0.36 0.37 0.31 0.23 39.80%
  QoQ % 18.75% 39.13% -36.11% -2.70% 19.35% 34.78% -
  Horiz. % 165.22% 139.13% 100.00% 156.52% 160.87% 134.78% 100.00%
EPS 0.01 -0.04 -0.13 0.00 0.00 -0.04 -0.11 -
  QoQ % 125.00% 69.23% 0.00% 0.00% 0.00% 63.64% -
  Horiz. % -9.09% 36.36% 118.18% -0.00% -0.00% 36.36% 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 0.0019 0.0017 0.0016 0.0018 0.0013 0.0000 0.0011 44.01%
  QoQ % 11.76% 6.25% -11.11% 38.46% 0.00% 0.00% -
  Horiz. % 172.73% 154.55% 145.45% 163.64% 118.18% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.1100 0.1100 0.1100 0.0900 0.1100 0.1400 0.1700 -
P/RPS 1.34 1.63 2.22 1.03 1.17 1.92 3.07 -42.49%
  QoQ % -17.79% -26.58% 115.53% -11.97% -39.06% -37.46% -
  Horiz. % 43.65% 53.09% 72.31% 33.55% 38.11% 62.54% 100.00%
P/EPS 58.93 -12.22 -3.99 81.82 137.50 -13.67 -6.70 -
  QoQ % 582.24% -206.27% -104.88% -40.49% 1,105.85% -104.03% -
  Horiz. % -879.55% 182.39% 59.55% -1,221.19% -2,052.24% 204.03% 100.00%
EY 1.70 -8.18 -25.09 1.22 0.73 -7.32 -14.91 -
  QoQ % 120.78% 67.40% -2,156.56% 67.12% 109.97% 50.91% -
  Horiz. % -11.40% 54.86% 168.28% -8.18% -4.90% 49.09% 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 2.68 3.14 3.33 2.05 3.44 0.00 6.30 -43.47%
  QoQ % -14.65% -5.71% 62.44% -40.41% 0.00% 0.00% -
  Horiz. % 42.54% 49.84% 52.86% 32.54% 54.60% 0.00% 100.00%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 29/05/12 29/02/12 30/11/11 22/08/11 23/05/11 21/02/11 -
Price 0.0900 0.1200 0.1100 0.1200 0.1100 0.1300 0.1400 -
P/RPS 1.10 1.77 2.22 1.38 1.17 1.79 2.53 -42.64%
  QoQ % -37.85% -20.27% 60.87% 17.95% -34.64% -29.25% -
  Horiz. % 43.48% 69.96% 87.75% 54.55% 46.25% 70.75% 100.00%
P/EPS 48.21 -13.33 -3.99 109.09 137.50 -12.69 -5.52 -
  QoQ % 461.67% -234.09% -103.66% -20.66% 1,183.53% -129.89% -
  Horiz. % -873.37% 241.49% 72.28% -1,976.27% -2,490.94% 229.89% 100.00%
EY 2.07 -7.50 -25.09 0.92 0.73 -7.88 -18.11 -
  QoQ % 127.60% 70.11% -2,827.17% 26.03% 109.26% 56.49% -
  Horiz. % -11.43% 41.41% 138.54% -5.08% -4.03% 43.51% 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 2.20 3.43 3.33 2.73 3.44 0.00 5.19 -43.60%
  QoQ % -35.86% 3.00% 21.98% -20.64% 0.00% 0.00% -
  Horiz. % 42.39% 66.09% 64.16% 52.60% 66.28% 0.00% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

296  418  590  1127 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.0350.00 
 LUSTER 0.255+0.03 
 MAHSING 1.35+0.11 
 KTB 0.18+0.065 
 XOX 0.12-0.005 
 LUSTER-WA 0.155+0.025 
 MLAB 0.0350.00 
 AT 0.095-0.005 
 PHB 0.025+0.005 
 ANEKA 0.31-0.02 

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. DON'T FORGET TO WATCH THIS EXPLOSYF COUNTER CLOSELY !!! Bursa Master
2. IT'S A TIME FOR THIS GLOVES GOING TO SKYROCKET!!! Follow Kim's Stockwatch!
3. A ZOOM Meeting With My Uncle (Retired Fund Manager) Learn from my Uncle (Retired Fund Manager)
4. PublicInvest Research Daily - 19 October 2020 PublicInvest Research
5. LET'S GET ROLLING THIS GLOVES TO NEXT LEVEL!!! Follow Kim's Stockwatch!
6. SUPERMAX - BEYOND GLOVES !!! freetospeak
7. Covid 19 cases in Malaysia - Koon Yew Yin Koon Yew Yin's Blog
8. LUSTER - IS IT ANOTHER GLOVE TITAN? HIDDEN WINNER(S) OF PHARMACEUTICAL DEMAND PENT UP
PARTNERS & BROKERS