Highlights

[EDUSPEC] QoQ Annualized Quarter Result on 2010-12-31 [#1]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 21-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2011
Quarter 31-Dec-2010  [#1]
Profit Trend QoQ -     -576.48%    YoY -     -101.45%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 30/04/10 CAGR
Revenue 28,030 28,738 24,424 18,228 13,582 79,344 12,925 72.54%
  QoQ % -2.47% 17.67% 33.99% 34.21% -82.88% 513.88% -
  Horiz. % 216.87% 222.35% 188.97% 141.03% 105.08% 613.88% 100.00%
PBT 817 560 -3,228 -9,248 2,223 15,924 -11,148 -
  QoQ % 45.89% 117.35% 65.10% -516.01% -86.04% 242.84% -
  Horiz. % -7.33% -5.02% 28.96% 82.96% -19.94% -142.84% 100.00%
Tax -327 -316 -54 -36 -460 -420 196 -
  QoQ % -3.48% -485.19% -50.00% 92.17% -9.52% -314.29% -
  Horiz. % -166.84% -161.22% -27.55% -18.37% -234.69% -214.29% 100.00%
NP 490 244 -3,282 -9,284 1,763 15,504 -10,952 -
  QoQ % 100.82% 107.43% 64.65% -626.60% -88.63% 241.56% -
  Horiz. % -4.47% -2.23% 29.97% 84.77% -16.10% -141.56% 100.00%
NP to SH 354 245 -3,436 -8,348 1,752 15,372 -10,952 -
  QoQ % 44.29% 107.14% 58.84% -576.48% -88.60% 240.36% -
  Horiz. % -3.23% -2.24% 31.37% 76.22% -16.00% -140.36% 100.00%
Tax Rate 40.02 % 56.43 % - % - % 20.69 % 2.64 % - % -
  QoQ % -29.08% 0.00% 0.00% 0.00% 683.71% 0.00% -
  Horiz. % 1,515.91% 2,137.50% 0.00% 0.00% 783.71% 100.00% -
Total Cost 27,540 28,494 27,706 27,512 11,819 63,840 23,877 10.58%
  QoQ % -3.35% 2.85% 0.71% 132.78% -81.49% 167.37% -
  Horiz. % 115.34% 119.34% 116.04% 115.22% 49.50% 267.37% 100.00%
Net Worth 14,159 9,813 0 8,889 595,680 9,025 4,721 116.82%
  QoQ % 44.29% 0.00% 0.00% -98.51% 6,500.17% 91.15% -
  Horiz. % 299.90% 207.84% 0.00% 188.27% 12,616.04% 191.15% 100.00%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 30/04/10 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
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 30/04/10 CAGR
Net Worth 14,159 9,813 0 8,889 595,680 9,025 4,721 116.82%
  QoQ % 44.29% 0.00% 0.00% -98.51% 6,500.17% 91.15% -
  Horiz. % 299.90% 207.84% 0.00% 188.27% 12,616.04% 191.15% 100.00%
NOSH 321,818 306,666 335,454 329,242 291,136 291,136 177,504 52.08%
  QoQ % 4.94% -8.58% 1.89% 13.09% -0.00% 64.02% -
  Horiz. % 181.30% 172.77% 188.98% 185.48% 164.02% 164.02% 100.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 30/04/10 CAGR
NP Margin 1.75 % 0.85 % -13.44 % -50.93 % 12.98 % 19.54 % -84.74 % -
  QoQ % 105.88% 106.32% 73.61% -492.37% -33.57% 123.06% -
  Horiz. % -2.07% -1.00% 15.86% 60.10% -15.32% -23.06% 100.00%
ROE 2.50 % 2.50 % - % -93.91 % 0.29 % 170.32 % -231.95 % -
  QoQ % 0.00% 0.00% 0.00% -32,482.76% -99.83% 173.43% -
  Horiz. % -1.08% -1.08% 0.00% 40.49% -0.13% -73.43% 100.00%
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 30/04/10 CAGR
RPS 8.71 9.37 7.28 5.54 0.08 27.25 7.28 13.47%
  QoQ % -7.04% 28.71% 31.41% 6,825.00% -99.71% 274.31% -
  Horiz. % 119.64% 128.71% 100.00% 76.10% 1.10% 374.31% 100.00%
EPS 0.11 0.08 0.00 -2.64 0.01 5.28 -6.17 -
  QoQ % 37.50% 0.00% 0.00% -26,500.00% -99.81% 185.58% -
  Horiz. % -1.78% -1.30% -0.00% 42.79% -0.16% -85.58% 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 0.0440 0.0320 0.0000 0.0270 0.0340 0.0310 0.0266 42.56%
  QoQ % 37.50% 0.00% 0.00% -20.59% 9.68% 16.54% -
  Horiz. % 165.41% 120.30% 0.00% 101.50% 127.82% 116.54% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,948,967
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 30/04/10 CAGR
RPS 1.44 1.47 1.25 0.94 0.70 4.07 0.66 73.28%
  QoQ % -2.04% 17.60% 32.98% 34.29% -82.80% 516.67% -
  Horiz. % 218.18% 222.73% 189.39% 142.42% 106.06% 616.67% 100.00%
EPS 0.02 0.01 -0.18 -0.43 0.09 0.79 -0.56 -
  QoQ % 100.00% 105.56% 58.14% -577.78% -88.61% 241.07% -
  Horiz. % -3.57% -1.79% 32.14% 76.79% -16.07% -141.07% 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 0.0073 0.0050 0.0000 0.0046 0.3056 0.0046 0.0024 118.99%
  QoQ % 46.00% 0.00% 0.00% -98.49% 6,543.48% 91.67% -
  Horiz. % 304.17% 208.33% 0.00% 191.67% 12,733.33% 191.67% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 30/04/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 30/04/10 -
Price 0.0900 0.1100 0.1400 0.1700 0.1900 0.1400 0.1200 -
P/RPS 1.03 1.17 1.92 3.07 245.09 0.51 1.65 -28.25%
  QoQ % -11.97% -39.06% -37.46% -98.75% 47,956.86% -69.09% -
  Horiz. % 62.42% 70.91% 116.36% 186.06% 14,853.94% 30.91% 100.00%
P/EPS 81.82 137.50 -13.67 -6.70 1,900.00 2.65 -1.94 -
  QoQ % -40.49% 1,105.85% -104.03% -100.35% 71,598.11% 236.60% -
  Horiz. % -4,217.53% -7,087.63% 704.64% 345.36% -97,938.14% -136.60% 100.00%
EY 1.22 0.73 -7.32 -14.91 0.05 37.71 -51.42 -
  QoQ % 67.12% 109.97% 50.91% -29,920.00% -99.87% 173.34% -
  Horiz. % -2.37% -1.42% 14.24% 29.00% -0.10% -73.34% 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 2.05 3.44 0.00 6.30 5.59 4.52 4.51 -42.63%
  QoQ % -40.41% 0.00% 0.00% 12.70% 23.67% 0.22% -
  Horiz. % 45.45% 76.27% 0.00% 139.69% 123.95% 100.22% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 30/04/10 CAGR
Date 30/11/11 22/08/11 23/05/11 21/02/11 30/11/10 25/08/10 30/06/10 -
Price 0.1200 0.1100 0.1300 0.1400 0.2000 0.1400 0.1400 -
P/RPS 1.38 1.17 1.79 2.53 257.99 0.51 1.92 -20.76%
  QoQ % 17.95% -34.64% -29.25% -99.02% 50,486.27% -73.44% -
  Horiz. % 71.88% 60.94% 93.23% 131.77% 13,436.98% 26.56% 100.00%
P/EPS 109.09 137.50 -12.69 -5.52 2,000.00 2.65 -2.27 -
  QoQ % -20.66% 1,183.53% -129.89% -100.28% 75,371.70% 216.74% -
  Horiz. % -4,805.73% -6,057.27% 559.03% 243.17% -88,105.73% -116.74% 100.00%
EY 0.92 0.73 -7.88 -18.11 0.05 37.71 -44.07 -
  QoQ % 26.03% 109.26% 56.49% -36,320.00% -99.87% 185.57% -
  Horiz. % -2.09% -1.66% 17.88% 41.09% -0.11% -85.57% 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 2.73 3.44 0.00 5.19 5.88 4.52 5.26 -37.01%
  QoQ % -20.64% 0.00% 0.00% -11.73% 30.09% -14.07% -
  Horiz. % 51.90% 65.40% 0.00% 98.67% 111.79% 85.93% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

558  569  568  475 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.200.00 
 YTL 0.645-0.005 
 SAPNRG 0.1150.00 
 KANGER 0.18-0.005 
 HIAPTEK 0.28+0.025 
 TDM 0.305+0.04 
 VIVOCOM 1.14+0.13 
 HIAPTEK-WB 0.065+0.02 
 FOCUS 0.67+0.015 
 BINTAI 0.82+0.025 

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