Highlights

[EDUSPEC] QoQ Annualized Quarter Result on 2013-03-31 [#2]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 30-May-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2013
Quarter 31-Mar-2013  [#2]
Profit Trend QoQ -     50.11%    YoY -     -59.14%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 19,396 34,091 29,784 24,754 16,300 29,066 29,520 -24.36%
  QoQ % -43.11% 14.46% 20.32% 51.87% -43.92% -1.54% -
  Horiz. % 65.70% 115.48% 100.89% 83.86% 55.22% 98.46% 100.00%
PBT -15,184 1,100 -578 -5,220 -10,656 707 809 -
  QoQ % -1,480.36% 290.09% 88.91% 51.01% -1,607.21% -12.64% -
  Horiz. % -1,876.11% 135.91% -71.50% -644.98% -1,316.64% 87.36% 100.00%
Tax -12 -252 -24 -24 0 -160 -128 -79.27%
  QoQ % 95.24% -950.00% 0.00% 0.00% 0.00% -25.00% -
  Horiz. % 9.38% 196.88% 18.75% 18.75% -0.00% 125.00% 100.00%
NP -15,196 848 -602 -5,244 -10,656 547 681 -
  QoQ % -1,891.98% 240.71% 88.51% 50.79% -2,048.08% -19.72% -
  Horiz. % -2,230.33% 124.46% -88.45% -769.67% -1,563.99% 80.28% 100.00%
NP to SH -15,148 854 -596 -5,274 -10,572 549 670 -
  QoQ % -1,873.77% 243.29% 88.70% 50.11% -2,025.68% -18.14% -
  Horiz. % -2,258.65% 127.34% -88.87% -786.38% -1,576.34% 81.86% 100.00%
Tax Rate - % 22.91 % - % - % - % 22.63 % 15.82 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 43.05% -
  Horiz. % 0.00% 144.82% 0.00% 0.00% 0.00% 143.05% 100.00%
Total Cost 34,592 33,243 30,386 29,998 26,956 28,519 28,838 12.86%
  QoQ % 4.06% 9.40% 1.30% 11.29% -5.48% -1.11% -
  Horiz. % 119.95% 115.27% 105.37% 104.02% 93.47% 98.89% 100.00%
Net Worth 52,132 15,777 14,154 12,229 12,257 1,427,399 14,730 131.70%
  QoQ % 230.43% 11.46% 15.74% -0.23% -99.14% 9,589.97% -
  Horiz. % 353.91% 107.11% 96.09% 83.02% 83.21% 9,689.97% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 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
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 52,132 15,777 14,154 12,229 12,257 1,427,399 14,730 131.70%
  QoQ % 230.43% 11.46% 15.74% -0.23% -99.14% 9,589.97% -
  Horiz. % 353.91% 107.11% 96.09% 83.02% 83.21% 9,689.97% 100.00%
NOSH 491,818 384,814 372,500 382,173 383,043 365,999 359,285 23.21%
  QoQ % 27.81% 3.31% -2.53% -0.23% 4.66% 1.87% -
  Horiz. % 136.89% 107.11% 103.68% 106.37% 106.61% 101.87% 100.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -78.35 % 2.49 % -2.02 % -21.18 % -65.37 % 1.88 % 2.31 % -
  QoQ % -3,246.59% 223.27% 90.46% 67.60% -3,577.13% -18.61% -
  Horiz. % -3,391.77% 107.79% -87.45% -916.88% -2,829.87% 81.39% 100.00%
ROE -29.06 % 5.41 % -4.21 % -43.13 % -86.25 % 0.04 % 4.55 % -
  QoQ % -637.15% 228.50% 90.24% 49.99% -215,725.00% -99.12% -
  Horiz. % -638.68% 118.90% -92.53% -947.91% -1,895.60% 0.88% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 3.94 8.86 8.00 6.48 4.26 7.94 8.22 -38.67%
  QoQ % -55.53% 10.75% 23.46% 52.11% -46.35% -3.41% -
  Horiz. % 47.93% 107.79% 97.32% 78.83% 51.82% 96.59% 100.00%
EPS -3.08 0.27 -0.16 -1.38 -2.76 0.15 0.19 -
  QoQ % -1,240.74% 268.75% 88.41% 50.00% -1,940.00% -21.05% -
  Horiz. % -1,621.05% 142.11% -84.21% -726.32% -1,452.63% 78.95% 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 0.1060 0.0410 0.0380 0.0320 0.0320 3.9000 0.0410 88.05%
  QoQ % 158.54% 7.89% 18.75% 0.00% -99.18% 9,412.20% -
  Horiz. % 258.54% 100.00% 92.68% 78.05% 78.05% 9,512.20% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,697,934
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 1.14 2.01 1.75 1.46 0.96 1.71 1.74 -24.51%
  QoQ % -43.28% 14.86% 19.86% 52.08% -43.86% -1.72% -
  Horiz. % 65.52% 115.52% 100.57% 83.91% 55.17% 98.28% 100.00%
EPS -0.89 0.05 -0.04 -0.31 -0.62 0.03 0.04 -
  QoQ % -1,880.00% 225.00% 87.10% 50.00% -2,166.67% -25.00% -
  Horiz. % -2,225.00% 125.00% -100.00% -775.00% -1,550.00% 75.00% 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 0.0307 0.0093 0.0083 0.0072 0.0072 0.8407 0.0087 131.25%
  QoQ % 230.11% 12.05% 15.28% 0.00% -99.14% 9,563.22% -
  Horiz. % 352.87% 106.90% 95.40% 82.76% 82.76% 9,663.22% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.1600 0.1250 0.0750 0.0800 0.0900 0.0900 0.1100 -
P/RPS 4.06 1.41 0.94 1.24 2.11 1.13 1.34 108.96%
  QoQ % 187.94% 50.00% -24.19% -41.23% 86.73% -15.67% -
  Horiz. % 302.99% 105.22% 70.15% 92.54% 157.46% 84.33% 100.00%
P/EPS -5.19 56.33 -46.88 -5.80 -3.26 60.00 58.93 -
  QoQ % -109.21% 220.16% -708.28% -77.91% -105.43% 1.82% -
  Horiz. % -8.81% 95.59% -79.55% -9.84% -5.53% 101.82% 100.00%
EY -19.25 1.78 -2.13 -17.25 -30.67 1.67 1.70 -
  QoQ % -1,181.46% 183.57% 87.65% 43.76% -1,936.53% -1.76% -
  Horiz. % -1,132.35% 104.71% -125.29% -1,014.71% -1,804.12% 98.24% 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 1.51 3.05 1.97 2.50 2.81 0.02 2.68 -31.71%
  QoQ % -50.49% 54.82% -21.20% -11.03% 13,950.00% -99.25% -
  Horiz. % 56.34% 113.81% 73.51% 93.28% 104.85% 0.75% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 29/11/13 30/08/13 30/05/13 27/02/13 27/11/12 29/08/12 -
Price 0.2850 0.1250 0.1050 0.0950 0.0900 0.0800 0.0900 -
P/RPS 7.23 1.41 1.31 1.47 2.11 1.01 1.10 249.68%
  QoQ % 412.77% 7.63% -10.88% -30.33% 108.91% -8.18% -
  Horiz. % 657.27% 128.18% 119.09% 133.64% 191.82% 91.82% 100.00%
P/EPS -9.25 56.33 -65.63 -6.88 -3.26 53.33 48.21 -
  QoQ % -116.42% 185.83% -853.92% -111.04% -106.11% 10.62% -
  Horiz. % -19.19% 116.84% -136.13% -14.27% -6.76% 110.62% 100.00%
EY -10.81 1.78 -1.52 -14.53 -30.67 1.88 2.07 -
  QoQ % -707.30% 217.11% 89.54% 52.62% -1,731.38% -9.18% -
  Horiz. % -522.22% 85.99% -73.43% -701.93% -1,481.64% 90.82% 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 2.69 3.05 2.76 2.97 2.81 0.02 2.20 14.30%
  QoQ % -11.80% 10.51% -7.07% 5.69% 13,950.00% -99.09% -
  Horiz. % 122.27% 138.64% 125.45% 135.00% 127.73% 0.91% 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.
 


 

221  477  525  1107 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.165+0.005 
 ASB 0.185-0.035 
 ARMADA 0.335-0.04 
 DSONIC 1.17+0.13 
 SAPNRG 0.205-0.005 
 PWRWELL 0.36-0.05 
 XOX 0.0550.00 
 HSI-C7V 0.25+0.045 
 DSONIC-WA 0.505+0.12 
 MYEG 1.14-0.04 

TOP ARTICLES

1. Rgtech - Superb Growth Tech stock incoming!!!! share4u_2020
2. Dayang versus Carimin & Uzma - Koon Yew Yin Koon Yew Yin's Blog
3. I Am Not Power Crazy - Has Dr M Taken a Step Too Far? AN UNFOLDING DRAMA (Sarawak Report) save malaysia!!!
4. Tuan Ibrahim: All PAS, Umno MPs signed SD for Muhyiddin to be PM save malaysia!!!
5. DAP reps say Pakatan went with Anwar as ‘Mahathir government’ would give Dr M carte blanche save malaysia!!!
6. [转贴] [Facebook live video:浅谈Kronologi Asia bhd (Krono)] - James的股票投资James Share Investing James的股票投资James Share Investing
7. Thai AirAsia Announces Operational Results for 2019 Q4 Good Articles to Share
8. DAP’s Yeo says Pakatan went with Anwar as ‘Mahathir government’ would give Dr M carte blanche save malaysia!!!
Partners & Brokers