Highlights

[EDUSPEC] QoQ Annualized Quarter Result on 2011-03-31 [#2]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 23-May-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2011
Quarter 31-Mar-2011  [#2]
Profit Trend QoQ -     58.84%    YoY -     -138.94%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 18,300 28,030 28,738 24,424 18,228 13,582 79,344 -62.29%
  QoQ % -34.71% -2.47% 17.67% 33.99% 34.21% -82.88% -
  Horiz. % 23.06% 35.33% 36.22% 30.78% 22.97% 17.12% 100.00%
PBT -10,180 817 560 -3,228 -9,248 2,223 15,924 -
  QoQ % -1,346.02% 45.89% 117.35% 65.10% -516.01% -86.04% -
  Horiz. % -63.93% 5.13% 3.52% -20.27% -58.08% 13.96% 100.00%
Tax -76 -327 -316 -54 -36 -460 -420 -67.91%
  QoQ % 76.76% -3.48% -485.19% -50.00% 92.17% -9.52% -
  Horiz. % 18.10% 77.86% 75.24% 12.86% 8.57% 109.52% 100.00%
NP -10,256 490 244 -3,282 -9,284 1,763 15,504 -
  QoQ % -2,193.06% 100.82% 107.43% 64.65% -626.60% -88.63% -
  Horiz. % -66.15% 3.16% 1.57% -21.17% -59.88% 11.37% 100.00%
NP to SH -10,180 354 245 -3,436 -8,348 1,752 15,372 -
  QoQ % -2,975.71% 44.29% 107.14% 58.84% -576.48% -88.60% -
  Horiz. % -66.22% 2.30% 1.60% -22.35% -54.31% 11.40% 100.00%
Tax Rate - % 40.02 % 56.43 % - % - % 20.69 % 2.64 % -
  QoQ % 0.00% -29.08% 0.00% 0.00% 0.00% 683.71% -
  Horiz. % 0.00% 1,515.91% 2,137.50% 0.00% 0.00% 783.71% 100.00%
Total Cost 28,556 27,540 28,494 27,706 27,512 11,819 63,840 -41.43%
  QoQ % 3.69% -3.35% 2.85% 0.71% 132.78% -81.49% -
  Horiz. % 44.73% 43.14% 44.63% 43.40% 43.10% 18.51% 100.00%
Net Worth 12,171 14,159 9,813 0 8,889 595,680 9,025 22.00%
  QoQ % -14.04% 44.29% 0.00% 0.00% -98.51% 6,500.17% -
  Horiz. % 134.86% 156.89% 108.73% 0.00% 98.50% 6,600.17% 100.00%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 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
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 12,171 14,159 9,813 0 8,889 595,680 9,025 22.00%
  QoQ % -14.04% 44.29% 0.00% 0.00% -98.51% 6,500.17% -
  Horiz. % 134.86% 156.89% 108.73% 0.00% 98.50% 6,600.17% 100.00%
NOSH 368,840 321,818 306,666 335,454 329,242 291,136 291,136 17.03%
  QoQ % 14.61% 4.94% -8.58% 1.89% 13.09% -0.00% -
  Horiz. % 126.69% 110.54% 105.33% 115.22% 113.09% 100.00% 100.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -56.04 % 1.75 % 0.85 % -13.44 % -50.93 % 12.98 % 19.54 % -
  QoQ % -3,302.29% 105.88% 106.32% 73.61% -492.37% -33.57% -
  Horiz. % -286.80% 8.96% 4.35% -68.78% -260.64% 66.43% 100.00%
ROE -83.64 % 2.50 % 2.50 % - % -93.91 % 0.29 % 170.32 % -
  QoQ % -3,445.60% 0.00% 0.00% 0.00% -32,482.76% -99.83% -
  Horiz. % -49.11% 1.47% 1.47% 0.00% -55.14% 0.17% 100.00%
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 4.96 8.71 9.37 7.28 5.54 0.08 27.25 -67.78%
  QoQ % -43.05% -7.04% 28.71% 31.41% 6,825.00% -99.71% -
  Horiz. % 18.20% 31.96% 34.39% 26.72% 20.33% 0.29% 100.00%
EPS -2.76 0.11 0.08 0.00 -2.64 0.01 5.28 -
  QoQ % -2,609.09% 37.50% 0.00% 0.00% -26,500.00% -99.81% -
  Horiz. % -52.27% 2.08% 1.52% 0.00% -50.00% 0.19% 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 0.0330 0.0440 0.0320 0.0000 0.0270 0.0340 0.0310 4.24%
  QoQ % -25.00% 37.50% 0.00% 0.00% -20.59% 9.68% -
  Horiz. % 106.45% 141.94% 103.23% 0.00% 87.10% 109.68% 100.00%
Adjusted Per Share Value based on latest NOSH - 7,795,869
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 0.23 0.36 0.37 0.31 0.23 0.17 1.02 -62.85%
  QoQ % -36.11% -2.70% 19.35% 34.78% 35.29% -83.33% -
  Horiz. % 22.55% 35.29% 36.27% 30.39% 22.55% 16.67% 100.00%
EPS -0.13 0.00 0.00 -0.04 -0.11 0.02 0.20 -
  QoQ % 0.00% 0.00% 0.00% 63.64% -650.00% -90.00% -
  Horiz. % -65.00% 0.00% 0.00% -20.00% -55.00% 10.00% 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 0.0016 0.0018 0.0013 0.0000 0.0011 0.0764 0.0012 21.08%
  QoQ % -11.11% 38.46% 0.00% 0.00% -98.56% 6,266.67% -
  Horiz. % 133.33% 150.00% 108.33% 0.00% 91.67% 6,366.67% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.1100 0.0900 0.1100 0.1400 0.1700 0.1900 0.1400 -
P/RPS 2.22 1.03 1.17 1.92 3.07 245.09 0.51 165.88%
  QoQ % 115.53% -11.97% -39.06% -37.46% -98.75% 47,956.86% -
  Horiz. % 435.29% 201.96% 229.41% 376.47% 601.96% 48,056.86% 100.00%
P/EPS -3.99 81.82 137.50 -13.67 -6.70 1,900.00 2.65 -
  QoQ % -104.88% -40.49% 1,105.85% -104.03% -100.35% 71,598.11% -
  Horiz. % -150.57% 3,087.55% 5,188.68% -515.85% -252.83% 71,698.11% 100.00%
EY -25.09 1.22 0.73 -7.32 -14.91 0.05 37.71 -
  QoQ % -2,156.56% 67.12% 109.97% 50.91% -29,920.00% -99.87% -
  Horiz. % -66.53% 3.24% 1.94% -19.41% -39.54% 0.13% 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 3.33 2.05 3.44 0.00 6.30 5.59 4.52 -18.38%
  QoQ % 62.44% -40.41% 0.00% 0.00% 12.70% 23.67% -
  Horiz. % 73.67% 45.35% 76.11% 0.00% 139.38% 123.67% 100.00%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 30/11/11 22/08/11 23/05/11 21/02/11 30/11/10 25/08/10 -
Price 0.1100 0.1200 0.1100 0.1300 0.1400 0.2000 0.1400 -
P/RPS 2.22 1.38 1.17 1.79 2.53 257.99 0.51 165.88%
  QoQ % 60.87% 17.95% -34.64% -29.25% -99.02% 50,486.27% -
  Horiz. % 435.29% 270.59% 229.41% 350.98% 496.08% 50,586.27% 100.00%
P/EPS -3.99 109.09 137.50 -12.69 -5.52 2,000.00 2.65 -
  QoQ % -103.66% -20.66% 1,183.53% -129.89% -100.28% 75,371.70% -
  Horiz. % -150.57% 4,116.60% 5,188.68% -478.87% -208.30% 75,471.70% 100.00%
EY -25.09 0.92 0.73 -7.88 -18.11 0.05 37.71 -
  QoQ % -2,827.17% 26.03% 109.26% 56.49% -36,320.00% -99.87% -
  Horiz. % -66.53% 2.44% 1.94% -20.90% -48.02% 0.13% 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 3.33 2.73 3.44 0.00 5.19 5.88 4.52 -18.38%
  QoQ % 21.98% -20.64% 0.00% 0.00% -11.73% 30.09% -
  Horiz. % 73.67% 60.40% 76.11% 0.00% 114.82% 130.09% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

281  438  583  1090 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.135-0.015 
 KANGER 0.19-0.02 
 TRIVE 0.0150.00 
 LAMBO 0.030.00 
 INIX 0.295-0.04 
 PHB 0.0250.00 
 MMAG-WB 0.195+0.01 
 SAPNRG 0.1050.00 
 PHB-WB 0.0150.00 
 BORNOIL 0.0450.00 

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. Call Warrants on HARTA / KOSSAN / SUPERMX / TOPGLOV, My pick is HARTA-C54 i3gambler
2. Top Glove chairman on strategy and tackling challenges as company posts record profit gloveharicut
3. [Humbled Investor]SCGM: Why share price fell today despite results meeting expectation? HumbledInvestor
4. KLCI waves 26 - Wave 3 could have started KLCI waves
5. SUPERMAX: Share price pares loss after High Court overturns ex-MD Stanley Thai’s guilty verdict Van Gogh of Financial
6. TOPGLOV 30/9/2020 IF TURN UP WILL BE SUPERBULL AGAIN ! pakatanharapan
7. LOTTE CHEMICAL TITAN HOLDINGS BHD (5284) - TURNAROUND STORY? JAW Place Research
8. NAIM (5073) At 74.5 sen is Giving a 18 Sen Dividend soon. That means Rm180 per share or 24.1% Yield (equals to 13 months int rate of 1.75% in Malaysia THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS