Highlights

[EDUSPEC] QoQ Annualized Quarter Result on 2012-12-31 [#1]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 27-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2013
Quarter 31-Dec-2012  [#1]
Profit Trend QoQ -     -2,025.68%    YoY -     -3.85%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 34,091 29,784 24,754 16,300 29,066 29,520 24,918 23.22%
  QoQ % 14.46% 20.32% 51.87% -43.92% -1.54% 18.47% -
  Horiz. % 136.81% 119.53% 99.34% 65.41% 116.65% 118.47% 100.00%
PBT 1,100 -578 -5,220 -10,656 707 809 -3,284 -
  QoQ % 290.09% 88.91% 51.01% -1,607.21% -12.64% 124.64% -
  Horiz. % -33.50% 17.62% 158.95% 324.48% -21.53% -24.64% 100.00%
Tax -252 -24 -24 0 -160 -128 -64 149.14%
  QoQ % -950.00% 0.00% 0.00% 0.00% -25.00% -100.00% -
  Horiz. % 393.75% 37.50% 37.50% -0.00% 250.00% 200.00% 100.00%
NP 848 -602 -5,244 -10,656 547 681 -3,348 -
  QoQ % 240.71% 88.51% 50.79% -2,048.08% -19.72% 120.35% -
  Horiz. % -25.33% 18.00% 156.63% 318.28% -16.34% -20.35% 100.00%
NP to SH 854 -596 -5,274 -10,572 549 670 -3,314 -
  QoQ % 243.29% 88.70% 50.11% -2,025.68% -18.14% 120.24% -
  Horiz. % -25.77% 17.98% 159.14% 319.01% -16.57% -20.24% 100.00%
Tax Rate 22.91 % - % - % - % 22.63 % 15.82 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 43.05% 0.00% -
  Horiz. % 144.82% 0.00% 0.00% 0.00% 143.05% 100.00% -
Total Cost 33,243 30,386 29,998 26,956 28,519 28,838 28,266 11.41%
  QoQ % 9.40% 1.30% 11.29% -5.48% -1.11% 2.03% -
  Horiz. % 117.61% 107.50% 106.13% 95.37% 100.90% 102.03% 100.00%
Net Worth 15,777 14,154 12,229 12,257 1,427,399 14,730 12,887 14.42%
  QoQ % 11.46% 15.74% -0.23% -99.14% 9,589.97% 14.30% -
  Horiz. % 122.42% 109.83% 94.89% 95.11% 11,075.61% 114.30% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 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
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 15,777 14,154 12,229 12,257 1,427,399 14,730 12,887 14.42%
  QoQ % 11.46% 15.74% -0.23% -99.14% 9,589.97% 14.30% -
  Horiz. % 122.42% 109.83% 94.89% 95.11% 11,075.61% 114.30% 100.00%
NOSH 384,814 372,500 382,173 383,043 365,999 359,285 368,222 2.98%
  QoQ % 3.31% -2.53% -0.23% 4.66% 1.87% -2.43% -
  Horiz. % 104.51% 101.16% 103.79% 104.03% 99.40% 97.57% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 2.49 % -2.02 % -21.18 % -65.37 % 1.88 % 2.31 % -13.44 % -
  QoQ % 223.27% 90.46% 67.60% -3,577.13% -18.61% 117.19% -
  Horiz. % -18.53% 15.03% 157.59% 486.38% -13.99% -17.19% 100.00%
ROE 5.41 % -4.21 % -43.13 % -86.25 % 0.04 % 4.55 % -25.71 % -
  QoQ % 228.50% 90.24% 49.99% -215,725.00% -99.12% 117.70% -
  Horiz. % -21.04% 16.37% 167.76% 335.47% -0.16% -17.70% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 8.86 8.00 6.48 4.26 7.94 8.22 6.77 19.63%
  QoQ % 10.75% 23.46% 52.11% -46.35% -3.41% 21.42% -
  Horiz. % 130.87% 118.17% 95.72% 62.92% 117.28% 121.42% 100.00%
EPS 0.27 -0.16 -1.38 -2.76 0.15 0.19 -0.90 -
  QoQ % 268.75% 88.41% 50.00% -1,940.00% -21.05% 121.11% -
  Horiz. % -30.00% 17.78% 153.33% 306.67% -16.67% -21.11% 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 0.0380 0.0320 0.0320 3.9000 0.0410 0.0350 11.11%
  QoQ % 7.89% 18.75% 0.00% -99.18% 9,412.20% 17.14% -
  Horiz. % 117.14% 108.57% 91.43% 91.43% 11,142.86% 117.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,512,783
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 2.25 1.97 1.64 1.08 1.92 1.95 1.65 22.95%
  QoQ % 14.21% 20.12% 51.85% -43.75% -1.54% 18.18% -
  Horiz. % 136.36% 119.39% 99.39% 65.45% 116.36% 118.18% 100.00%
EPS 0.06 -0.04 -0.35 -0.70 0.04 0.04 -0.22 -
  QoQ % 250.00% 88.57% 50.00% -1,850.00% 0.00% 118.18% -
  Horiz. % -27.27% 18.18% 159.09% 318.18% -18.18% -18.18% 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 0.0104 0.0094 0.0081 0.0081 0.9436 0.0097 0.0085 14.38%
  QoQ % 10.64% 16.05% 0.00% -99.14% 9,627.83% 14.12% -
  Horiz. % 122.35% 110.59% 95.29% 95.29% 11,101.18% 114.12% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.1250 0.0750 0.0800 0.0900 0.0900 0.1100 0.1100 -
P/RPS 1.41 0.94 1.24 2.11 1.13 1.34 1.63 -9.21%
  QoQ % 50.00% -24.19% -41.23% 86.73% -15.67% -17.79% -
  Horiz. % 86.50% 57.67% 76.07% 129.45% 69.33% 82.21% 100.00%
P/EPS 56.33 -46.88 -5.80 -3.26 60.00 58.93 -12.22 -
  QoQ % 220.16% -708.28% -77.91% -105.43% 1.82% 582.24% -
  Horiz. % -460.97% 383.63% 47.46% 26.68% -491.00% -482.24% 100.00%
EY 1.78 -2.13 -17.25 -30.67 1.67 1.70 -8.18 -
  QoQ % 183.57% 87.65% 43.76% -1,936.53% -1.76% 120.78% -
  Horiz. % -21.76% 26.04% 210.88% 374.94% -20.42% -20.78% 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 3.05 1.97 2.50 2.81 0.02 2.68 3.14 -1.92%
  QoQ % 54.82% -21.20% -11.03% 13,950.00% -99.25% -14.65% -
  Horiz. % 97.13% 62.74% 79.62% 89.49% 0.64% 85.35% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 30/08/13 30/05/13 27/02/13 27/11/12 29/08/12 29/05/12 -
Price 0.1250 0.1050 0.0950 0.0900 0.0800 0.0900 0.1200 -
P/RPS 1.41 1.31 1.47 2.11 1.01 1.10 1.77 -14.05%
  QoQ % 7.63% -10.88% -30.33% 108.91% -8.18% -37.85% -
  Horiz. % 79.66% 74.01% 83.05% 119.21% 57.06% 62.15% 100.00%
P/EPS 56.33 -65.63 -6.88 -3.26 53.33 48.21 -13.33 -
  QoQ % 185.83% -853.92% -111.04% -106.11% 10.62% 461.67% -
  Horiz. % -422.58% 492.35% 51.61% 24.46% -400.08% -361.67% 100.00%
EY 1.78 -1.52 -14.53 -30.67 1.88 2.07 -7.50 -
  QoQ % 217.11% 89.54% 52.62% -1,731.38% -9.18% 127.60% -
  Horiz. % -23.73% 20.27% 193.73% 408.93% -25.07% -27.60% 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 3.05 2.76 2.97 2.81 0.02 2.20 3.43 -7.52%
  QoQ % 10.51% -7.07% 5.69% 13,950.00% -99.09% -35.86% -
  Horiz. % 88.92% 80.47% 86.59% 81.92% 0.58% 64.14% 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.
 


 

385  328  521  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.10-0.005 
 XDL 0.16+0.02 
 ALAM 0.17+0.005 
 PERDANA 0.515+0.02 
 HSI-H8K 0.11+0.02 
 HSI-C7J 0.12-0.025 
 ALAM-WA 0.075+0.01 
 ARMADA 0.475-0.015 
 ASB 0.155+0.015 
 XDL-WD 0.020.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers