Highlights

[EDUSPEC] QoQ Annualized Quarter Result on 2012-03-31 [#2]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 29-May-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2012
Quarter 31-Mar-2012  [#2]
Profit Trend QoQ -     67.45%    YoY -     3.55%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 16,300 29,066 29,520 24,918 18,300 28,030 28,738 -31.36%
  QoQ % -43.92% -1.54% 18.47% 36.16% -34.71% -2.47% -
  Horiz. % 56.72% 101.14% 102.72% 86.71% 63.68% 97.53% 100.00%
PBT -10,656 707 809 -3,284 -10,180 817 560 -
  QoQ % -1,607.21% -12.64% 124.64% 67.74% -1,346.02% 45.89% -
  Horiz. % -1,902.86% 126.25% 144.52% -586.43% -1,817.86% 145.89% 100.00%
Tax 0 -160 -128 -64 -76 -327 -316 -
  QoQ % 0.00% -25.00% -100.00% 15.79% 76.76% -3.48% -
  Horiz. % -0.00% 50.63% 40.51% 20.25% 24.05% 103.48% 100.00%
NP -10,656 547 681 -3,348 -10,256 490 244 -
  QoQ % -2,048.08% -19.72% 120.35% 67.36% -2,193.06% 100.82% -
  Horiz. % -4,367.21% 224.18% 279.23% -1,372.13% -4,203.28% 200.82% 100.00%
NP to SH -10,572 549 670 -3,314 -10,180 354 245 -
  QoQ % -2,025.68% -18.14% 120.24% 67.45% -2,975.71% 44.29% -
  Horiz. % -4,309.25% 223.78% 273.37% -1,350.82% -4,149.46% 144.29% 100.00%
Tax Rate - % 22.63 % 15.82 % - % - % 40.02 % 56.43 % -
  QoQ % 0.00% 43.05% 0.00% 0.00% 0.00% -29.08% -
  Horiz. % 0.00% 40.10% 28.03% 0.00% 0.00% 70.92% 100.00%
Total Cost 26,956 28,519 28,838 28,266 28,556 27,540 28,494 -3.62%
  QoQ % -5.48% -1.11% 2.03% -1.02% 3.69% -3.35% -
  Horiz. % 94.60% 100.09% 101.21% 99.20% 100.22% 96.65% 100.00%
Net Worth 12,257 1,427,399 14,730 12,887 12,171 14,159 9,813 15.90%
  QoQ % -99.14% 9,589.97% 14.30% 5.88% -14.04% 44.29% -
  Horiz. % 124.91% 14,545.54% 150.11% 131.33% 124.03% 144.29% 100.00%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 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
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 12,257 1,427,399 14,730 12,887 12,171 14,159 9,813 15.90%
  QoQ % -99.14% 9,589.97% 14.30% 5.88% -14.04% 44.29% -
  Horiz. % 124.91% 14,545.54% 150.11% 131.33% 124.03% 144.29% 100.00%
NOSH 383,043 365,999 359,285 368,222 368,840 321,818 306,666 15.90%
  QoQ % 4.66% 1.87% -2.43% -0.17% 14.61% 4.94% -
  Horiz. % 124.91% 119.35% 117.16% 120.07% 120.27% 104.94% 100.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -65.37 % 1.88 % 2.31 % -13.44 % -56.04 % 1.75 % 0.85 % -
  QoQ % -3,577.13% -18.61% 117.19% 76.02% -3,302.29% 105.88% -
  Horiz. % -7,690.59% 221.18% 271.76% -1,581.18% -6,592.94% 205.88% 100.00%
ROE -86.25 % 0.04 % 4.55 % -25.71 % -83.64 % 2.50 % 2.50 % -
  QoQ % -215,725.00% -99.12% 117.70% 69.26% -3,445.60% 0.00% -
  Horiz. % -3,450.00% 1.60% 182.00% -1,028.40% -3,345.60% 100.00% 100.00%
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 4.26 7.94 8.22 6.77 4.96 8.71 9.37 -40.73%
  QoQ % -46.35% -3.41% 21.42% 36.49% -43.05% -7.04% -
  Horiz. % 45.46% 84.74% 87.73% 72.25% 52.93% 92.96% 100.00%
EPS -2.76 0.15 0.19 -0.90 -2.76 0.11 0.08 -
  QoQ % -1,940.00% -21.05% 121.11% 67.39% -2,609.09% 37.50% -
  Horiz. % -3,450.00% 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 0.0320 3.9000 0.0410 0.0350 0.0330 0.0440 0.0320 -
  QoQ % -99.18% 9,412.20% 17.14% 6.06% -25.00% 37.50% -
  Horiz. % 100.00% 12,187.50% 128.12% 109.38% 103.12% 137.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,512,783
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 1.08 1.92 1.95 1.65 1.21 1.85 1.90 -31.26%
  QoQ % -43.75% -1.54% 18.18% 36.36% -34.59% -2.63% -
  Horiz. % 56.84% 101.05% 102.63% 86.84% 63.68% 97.37% 100.00%
EPS -0.70 0.04 0.04 -0.22 -0.67 0.02 0.02 -
  QoQ % -1,850.00% 0.00% 118.18% 67.16% -3,450.00% 0.00% -
  Horiz. % -3,500.00% 200.00% 200.00% -1,100.00% -3,350.00% 100.00% 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 0.0081 0.9436 0.0097 0.0085 0.0080 0.0094 0.0065 15.72%
  QoQ % -99.14% 9,627.83% 14.12% 6.25% -14.89% 44.62% -
  Horiz. % 124.62% 14,516.92% 149.23% 130.77% 123.08% 144.62% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.0900 0.0900 0.1100 0.1100 0.1100 0.0900 0.1100 -
P/RPS 2.11 1.13 1.34 1.63 2.22 1.03 1.17 47.90%
  QoQ % 86.73% -15.67% -17.79% -26.58% 115.53% -11.97% -
  Horiz. % 180.34% 96.58% 114.53% 139.32% 189.74% 88.03% 100.00%
P/EPS -3.26 60.00 58.93 -12.22 -3.99 81.82 137.50 -
  QoQ % -105.43% 1.82% 582.24% -206.27% -104.88% -40.49% -
  Horiz. % -2.37% 43.64% 42.86% -8.89% -2.90% 59.51% 100.00%
EY -30.67 1.67 1.70 -8.18 -25.09 1.22 0.73 -
  QoQ % -1,936.53% -1.76% 120.78% 67.40% -2,156.56% 67.12% -
  Horiz. % -4,201.37% 228.77% 232.88% -1,120.55% -3,436.99% 167.12% 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 2.81 0.02 2.68 3.14 3.33 2.05 3.44 -12.56%
  QoQ % 13,950.00% -99.25% -14.65% -5.71% 62.44% -40.41% -
  Horiz. % 81.69% 0.58% 77.91% 91.28% 96.80% 59.59% 100.00%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 27/11/12 29/08/12 29/05/12 29/02/12 30/11/11 22/08/11 -
Price 0.0900 0.0800 0.0900 0.1200 0.1100 0.1200 0.1100 -
P/RPS 2.11 1.01 1.10 1.77 2.22 1.38 1.17 47.90%
  QoQ % 108.91% -8.18% -37.85% -20.27% 60.87% 17.95% -
  Horiz. % 180.34% 86.32% 94.02% 151.28% 189.74% 117.95% 100.00%
P/EPS -3.26 53.33 48.21 -13.33 -3.99 109.09 137.50 -
  QoQ % -106.11% 10.62% 461.67% -234.09% -103.66% -20.66% -
  Horiz. % -2.37% 38.79% 35.06% -9.69% -2.90% 79.34% 100.00%
EY -30.67 1.88 2.07 -7.50 -25.09 0.92 0.73 -
  QoQ % -1,731.38% -9.18% 127.60% 70.11% -2,827.17% 26.03% -
  Horiz. % -4,201.37% 257.53% 283.56% -1,027.40% -3,436.99% 126.03% 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 2.81 0.02 2.20 3.43 3.33 2.73 3.44 -12.56%
  QoQ % 13,950.00% -99.09% -35.86% 3.00% 21.98% -20.64% -
  Horiz. % 81.69% 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.
 


 

252  319  545  1158 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.085-0.015 
 YONGTAI 0.155+0.02 
 XDL 0.160.00 
 RSAWIT 0.35+0.03 
 HSI-C7K 0.355-0.005 
 HSI-H8K 0.165+0.005 
 TDM 0.32+0.02 
 SUPERMX 1.42+0.11 
 KNM 0.335+0.02 
 HUBLINE 0.05+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers