Highlights

[EDUSPEC] QoQ Annualized Quarter Result on 2011-12-31 [#1]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 29-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2012
Quarter 31-Dec-2011  [#1]
Profit Trend QoQ -     -2,975.71%    YoY -     -21.95%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 29,066 29,520 24,918 18,300 28,030 28,738 24,424 12.26%
  QoQ % -1.54% 18.47% 36.16% -34.71% -2.47% 17.67% -
  Horiz. % 119.01% 120.86% 102.02% 74.93% 114.76% 117.67% 100.00%
PBT 707 809 -3,284 -10,180 817 560 -3,228 -
  QoQ % -12.64% 124.64% 67.74% -1,346.02% 45.89% 117.35% -
  Horiz. % -21.90% -25.07% 101.73% 315.37% -25.31% -17.35% 100.00%
Tax -160 -128 -64 -76 -327 -316 -54 105.89%
  QoQ % -25.00% -100.00% 15.79% 76.76% -3.48% -485.19% -
  Horiz. % 296.30% 237.04% 118.52% 140.74% 605.56% 585.19% 100.00%
NP 547 681 -3,348 -10,256 490 244 -3,282 -
  QoQ % -19.72% 120.35% 67.36% -2,193.06% 100.82% 107.43% -
  Horiz. % -16.67% -20.76% 102.01% 312.49% -14.93% -7.43% 100.00%
NP to SH 549 670 -3,314 -10,180 354 245 -3,436 -
  QoQ % -18.14% 120.24% 67.45% -2,975.71% 44.29% 107.14% -
  Horiz. % -15.98% -19.52% 96.45% 296.27% -10.30% -7.14% 100.00%
Tax Rate 22.63 % 15.82 % - % - % 40.02 % 56.43 % - % -
  QoQ % 43.05% 0.00% 0.00% 0.00% -29.08% 0.00% -
  Horiz. % 40.10% 28.03% 0.00% 0.00% 70.92% 100.00% -
Total Cost 28,519 28,838 28,266 28,556 27,540 28,494 27,706 1.94%
  QoQ % -1.11% 2.03% -1.02% 3.69% -3.35% 2.85% -
  Horiz. % 102.93% 104.09% 102.02% 103.07% 99.40% 102.85% 100.00%
Net Worth 1,427,399 14,730 12,887 12,171 14,159 9,813 0 -
  QoQ % 9,589.97% 14.30% 5.88% -14.04% 44.29% 0.00% -
  Horiz. % 14,545.54% 150.11% 131.33% 124.03% 144.29% 100.00% -
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 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
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 1,427,399 14,730 12,887 12,171 14,159 9,813 0 -
  QoQ % 9,589.97% 14.30% 5.88% -14.04% 44.29% 0.00% -
  Horiz. % 14,545.54% 150.11% 131.33% 124.03% 144.29% 100.00% -
NOSH 365,999 359,285 368,222 368,840 321,818 306,666 335,454 5.97%
  QoQ % 1.87% -2.43% -0.17% 14.61% 4.94% -8.58% -
  Horiz. % 109.11% 107.10% 109.77% 109.95% 95.93% 91.42% 100.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 1.88 % 2.31 % -13.44 % -56.04 % 1.75 % 0.85 % -13.44 % -
  QoQ % -18.61% 117.19% 76.02% -3,302.29% 105.88% 106.32% -
  Horiz. % -13.99% -17.19% 100.00% 416.96% -13.02% -6.32% 100.00%
ROE 0.04 % 4.55 % -25.71 % -83.64 % 2.50 % 2.50 % - % -
  QoQ % -99.12% 117.70% 69.26% -3,445.60% 0.00% 0.00% -
  Horiz. % 1.60% 182.00% -1,028.40% -3,345.60% 100.00% 100.00% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 7.94 8.22 6.77 4.96 8.71 9.37 7.28 5.94%
  QoQ % -3.41% 21.42% 36.49% -43.05% -7.04% 28.71% -
  Horiz. % 109.07% 112.91% 92.99% 68.13% 119.64% 128.71% 100.00%
EPS 0.15 0.19 -0.90 -2.76 0.11 0.08 0.00 -
  QoQ % -21.05% 121.11% 67.39% -2,609.09% 37.50% 0.00% -
  Horiz. % 187.50% 237.50% -1,125.00% -3,450.00% 137.50% 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 3.9000 0.0410 0.0350 0.0330 0.0440 0.0320 0.0000 -
  QoQ % 9,412.20% 17.14% 6.06% -25.00% 37.50% 0.00% -
  Horiz. % 12,187.50% 128.12% 109.38% 103.12% 137.50% 100.00% -
Adjusted Per Share Value based on latest NOSH - 1,541,684
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 1.89 1.91 1.62 1.19 1.82 1.86 1.58 12.65%
  QoQ % -1.05% 17.90% 36.13% -34.62% -2.15% 17.72% -
  Horiz. % 119.62% 120.89% 102.53% 75.32% 115.19% 117.72% 100.00%
EPS 0.04 0.04 -0.21 -0.66 0.02 0.02 -0.22 -
  QoQ % 0.00% 119.05% 68.18% -3,400.00% 0.00% 109.09% -
  Horiz. % -18.18% -18.18% 95.45% 300.00% -9.09% -9.09% 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 0.9259 0.0096 0.0084 0.0079 0.0092 0.0064 0.0000 -
  QoQ % 9,544.79% 14.29% 6.33% -14.13% 43.75% 0.00% -
  Horiz. % 14,467.19% 150.00% 131.25% 123.44% 143.75% 100.00% -
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.0900 0.1100 0.1100 0.1100 0.0900 0.1100 0.1400 -
P/RPS 1.13 1.34 1.63 2.22 1.03 1.17 1.92 -29.70%
  QoQ % -15.67% -17.79% -26.58% 115.53% -11.97% -39.06% -
  Horiz. % 58.85% 69.79% 84.90% 115.62% 53.65% 60.94% 100.00%
P/EPS 60.00 58.93 -12.22 -3.99 81.82 137.50 -13.67 -
  QoQ % 1.82% 582.24% -206.27% -104.88% -40.49% 1,105.85% -
  Horiz. % -438.92% -431.09% 89.39% 29.19% -598.54% -1,005.85% 100.00%
EY 1.67 1.70 -8.18 -25.09 1.22 0.73 -7.32 -
  QoQ % -1.76% 120.78% 67.40% -2,156.56% 67.12% 109.97% -
  Horiz. % -22.81% -23.22% 111.75% 342.76% -16.67% -9.97% 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 0.02 2.68 3.14 3.33 2.05 3.44 0.00 -
  QoQ % -99.25% -14.65% -5.71% 62.44% -40.41% 0.00% -
  Horiz. % 0.58% 77.91% 91.28% 96.80% 59.59% 100.00% -
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 27/11/12 29/08/12 29/05/12 29/02/12 30/11/11 22/08/11 23/05/11 -
Price 0.0800 0.0900 0.1200 0.1100 0.1200 0.1100 0.1300 -
P/RPS 1.01 1.10 1.77 2.22 1.38 1.17 1.79 -31.65%
  QoQ % -8.18% -37.85% -20.27% 60.87% 17.95% -34.64% -
  Horiz. % 56.42% 61.45% 98.88% 124.02% 77.09% 65.36% 100.00%
P/EPS 53.33 48.21 -13.33 -3.99 109.09 137.50 -12.69 -
  QoQ % 10.62% 461.67% -234.09% -103.66% -20.66% 1,183.53% -
  Horiz. % -420.25% -379.91% 105.04% 31.44% -859.65% -1,083.53% 100.00%
EY 1.88 2.07 -7.50 -25.09 0.92 0.73 -7.88 -
  QoQ % -9.18% 127.60% 70.11% -2,827.17% 26.03% 109.26% -
  Horiz. % -23.86% -26.27% 95.18% 318.40% -11.68% -9.26% 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 0.02 2.20 3.43 3.33 2.73 3.44 0.00 -
  QoQ % -99.09% -35.86% 3.00% 21.98% -20.64% 0.00% -
  Horiz. % 0.58% 63.95% 99.71% 96.80% 79.36% 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.
 


 

190  380  512  1181 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ICON 0.115-0.06 
 ICON-WA 0.06+0.05 
 MYEG 1.26-0.07 
 DGB 0.0750.00 
 XOX 0.045+0.005 
 HSI-C7Q 0.23-0.06 
 GPACKET-WB 0.44+0.03 
 TALAMT 0.030.00 
 BORNOIL 0.040.00 
 SAPNRG 0.235-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
2. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
Partners & Brokers