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 - 1,512,783
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 1.21 1.85 1.90 1.61 1.20 0.90 5.24 -62.26%
  QoQ % -34.59% -2.63% 18.01% 34.17% 33.33% -82.82% -
  Horiz. % 23.09% 35.31% 36.26% 30.73% 22.90% 17.18% 100.00%
EPS -0.67 0.02 0.02 -0.23 -0.55 0.12 1.02 -
  QoQ % -3,450.00% 0.00% 108.70% 58.18% -558.33% -88.24% -
  Horiz. % -65.69% 1.96% 1.96% -22.55% -53.92% 11.76% 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 0.0080 0.0094 0.0065 0.0000 0.0059 0.3938 0.0060 21.08%
  QoQ % -14.89% 44.62% 0.00% 0.00% -98.50% 6,463.33% -
  Horiz. % 133.33% 156.67% 108.33% 0.00% 98.33% 6,563.33% 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.
 


 

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