Highlights

[EDUSPEC] QoQ Annualized Quarter Result on 2009-10-31 [#2]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 21-Apr-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2010
Quarter 31-Oct-2009  [#2]
Profit Trend QoQ -     65.30%    YoY -     79.10%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/10 30/04/10 31/01/10 31/10/09 30/07/09 30/06/09 30/04/09 CAGR
Revenue 79,344 12,925 4,213 4,592 3,864 0 2,716 1,701.87%
  QoQ % 513.88% 206.76% -8.25% 18.84% 0.00% 0.00% -
  Horiz. % 2,921.35% 475.88% 155.13% 169.07% 142.27% 0.00% 100.00%
PBT 15,924 -11,148 -836 -1,646 -4,144 0 -8,832 -
  QoQ % 242.84% -1,233.49% 49.21% 60.28% 0.00% 0.00% -
  Horiz. % -180.30% 126.22% 9.47% 18.64% 46.92% -0.00% 100.00%
Tax -420 196 138 208 0 0 -17 1,460.85%
  QoQ % -314.29% 41.35% -33.33% 0.00% 0.00% 0.00% -
  Horiz. % 2,470.59% -1,152.94% -815.69% -1,223.53% -0.00% -0.00% 100.00%
NP 15,504 -10,952 -697 -1,438 -4,144 0 -8,849 -
  QoQ % 241.56% -1,470.56% 51.51% 65.30% 0.00% 0.00% -
  Horiz. % -175.21% 123.77% 7.88% 16.25% 46.83% -0.00% 100.00%
NP to SH 15,372 -10,952 -697 -1,438 -4,144 0 -8,849 -
  QoQ % 240.36% -1,470.56% 51.51% 65.30% 0.00% 0.00% -
  Horiz. % -173.71% 123.77% 7.88% 16.25% 46.83% -0.00% 100.00%
Tax Rate 2.64 % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Total Cost 63,840 23,877 4,910 6,030 8,008 0 11,565 332.22%
  QoQ % 167.37% 386.23% -18.56% -24.70% 0.00% 0.00% -
  Horiz. % 552.01% 206.46% 42.46% 52.14% 69.24% 0.00% 100.00%
Net Worth 9,025 4,721 1,045 843 524 - 1,615 336.75%
  QoQ % 91.15% 351.40% 24.02% 60.68% 0.00% 0.00% -
  Horiz. % 558.77% 292.33% 64.76% 52.22% 32.50% 0.00% 100.00%
Dividend
30/06/10 30/04/10 31/01/10 31/10/09 30/07/09 30/06/09 30/04/09 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
30/06/10 30/04/10 31/01/10 31/10/09 30/07/09 30/06/09 30/04/09 CAGR
Net Worth 9,025 4,721 1,045 843 524 - 1,615 336.75%
  QoQ % 91.15% 351.40% 24.02% 60.68% 0.00% 0.00% -
  Horiz. % 558.77% 292.33% 64.76% 52.22% 32.50% 0.00% 100.00%
NOSH 291,136 177,504 137,631 138,269 138,133 138,049 138,049 89.52%
  QoQ % 64.02% 28.97% -0.46% 0.10% 0.06% 0.00% -
  Horiz. % 210.89% 128.58% 99.70% 100.16% 100.06% 100.00% 100.00%
Ratio Analysis
30/06/10 30/04/10 31/01/10 31/10/09 30/07/09 30/06/09 30/04/09 CAGR
NP Margin 19.54 % -84.74 % -16.55 % -31.32 % -107.25 % - % -325.81 % -
  QoQ % 123.06% -412.02% 47.16% 70.80% 0.00% 0.00% -
  Horiz. % -6.00% 26.01% 5.08% 9.61% 32.92% 0.00% 100.00%
ROE 170.32 % -231.95 % -66.67 % -170.49 % -789.47 % - % -547.86 % -
  QoQ % 173.43% -247.91% 60.90% 78.40% 0.00% 0.00% -
  Horiz. % -31.09% 42.34% 12.17% 31.12% 144.10% 0.00% 100.00%
Per Share
30/06/10 30/04/10 31/01/10 31/10/09 30/07/09 30/06/09 30/04/09 CAGR
RPS 27.25 7.28 3.06 3.32 2.80 - 1.97 849.58%
  QoQ % 274.31% 137.91% -7.83% 18.57% 0.00% 0.00% -
  Horiz. % 1,383.25% 369.54% 155.33% 168.53% 142.13% 0.00% 100.00%
EPS 5.28 -6.17 -0.51 -1.04 -3.00 0.00 -6.41 -
  QoQ % 185.58% -1,109.80% 50.96% 65.33% 0.00% 0.00% -
  Horiz. % -82.37% 96.26% 7.96% 16.22% 46.80% -0.00% 100.00%
DPS 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 0.0310 0.0266 0.0076 0.0061 0.0038 - 0.0117 130.45%
  QoQ % 16.54% 250.00% 24.59% 60.53% 0.00% 0.00% -
  Horiz. % 264.96% 227.35% 64.96% 52.14% 32.48% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,017,717
30/06/10 30/04/10 31/01/10 31/10/09 30/07/09 30/06/09 30/04/09 CAGR
RPS 2.63 0.43 0.14 0.15 0.13 - 0.09 1,702.33%
  QoQ % 511.63% 207.14% -6.67% 15.38% 0.00% 0.00% -
  Horiz. % 2,922.22% 477.78% 155.56% 166.67% 144.44% 0.00% 100.00%
EPS 0.51 -0.36 -0.02 -0.05 -0.14 0.00 -0.29 -
  QoQ % 241.67% -1,700.00% 60.00% 64.29% 0.00% 0.00% -
  Horiz. % -175.86% 124.14% 6.90% 17.24% 48.28% -0.00% 100.00%
DPS 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 0.0030 0.0016 0.0003 0.0003 0.0002 - 0.0005 364.22%
  QoQ % 87.50% 433.33% 0.00% 50.00% 0.00% 0.00% -
  Horiz. % 600.00% 320.00% 60.00% 60.00% 40.00% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/10 30/04/10 31/01/10 31/10/09 30/07/09 30/06/09 30/04/09 CAGR
Date 30/06/10 30/04/10 29/01/10 30/10/09 30/07/09 30/06/09 30/04/09 -
Price 0.1400 0.1200 0.0900 0.0600 0.0700 0.0400 0.0600 -
P/RPS 0.51 1.65 2.94 1.81 2.50 0.00 3.05 -78.40%
  QoQ % -69.09% -43.88% 62.43% -27.60% 0.00% 0.00% -
  Horiz. % 16.72% 54.10% 96.39% 59.34% 81.97% 0.00% 100.00%
P/EPS 2.65 -1.94 -17.76 -5.77 -2.33 0.00 -0.94 -
  QoQ % 236.60% 89.08% -207.80% -147.64% 0.00% 0.00% -
  Horiz. % -281.91% 206.38% 1,889.36% 613.83% 247.87% -0.00% 100.00%
EY 37.71 -51.42 -5.63 -17.33 -42.86 0.00 -106.83 -
  QoQ % 173.34% -813.32% 67.51% 59.57% 0.00% 0.00% -
  Horiz. % -35.30% 48.13% 5.27% 16.22% 40.12% -0.00% 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 4.52 4.51 11.84 9.84 18.42 0.00 5.13 -10.28%
  QoQ % 0.22% -61.91% 20.33% -46.58% 0.00% 0.00% -
  Horiz. % 88.11% 87.91% 230.80% 191.81% 359.06% 0.00% 100.00%
Price Multiplier on Announcement Date
30/06/10 30/04/10 31/01/10 31/10/09 30/07/09 30/06/09 30/04/09 CAGR
Date 25/08/10 30/06/10 21/04/10 21/04/10 25/09/09 - 30/06/09 -
Price 0.1400 0.1400 0.1200 0.1200 0.0900 0.0000 0.0400 -
P/RPS 0.51 1.92 3.92 3.61 3.22 0.00 2.03 -69.38%
  QoQ % -73.44% -51.02% 8.59% 12.11% 0.00% 0.00% -
  Horiz. % 25.12% 94.58% 193.10% 177.83% 158.62% 0.00% 100.00%
P/EPS 2.65 -2.27 -23.68 -11.54 -3.00 0.00 -0.62 -
  QoQ % 216.74% 90.41% -105.20% -284.67% 0.00% 0.00% -
  Horiz. % -427.42% 366.13% 3,819.35% 1,861.29% 483.87% -0.00% 100.00%
EY 37.71 -44.07 -4.22 -8.67 -33.33 0.00 -160.25 -
  QoQ % 185.57% -944.31% 51.33% 73.99% 0.00% 0.00% -
  Horiz. % -23.53% 27.50% 2.63% 5.41% 20.80% -0.00% 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 4.52 5.26 15.79 19.67 23.68 0.00 3.42 26.99%
  QoQ % -14.07% -66.69% -19.73% -16.93% 0.00% 0.00% -
  Horiz. % 132.16% 153.80% 461.70% 575.15% 692.40% 0.00% 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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

228  754  509  818 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.0150.00 
 BORNOIL 0.0250.00 
 DNEX 0.815-0.04 
 CAREPLS 1.22+0.25 
 SAPNRG 0.09-0.005 
 KANGER-WB 0.0050.00 
 TOPGLOV 2.64+0.39 
 LKL 0.10-0.015 
 G3 0.11-0.02 
 FITTERS 0.43-0.08 
PARTNERS & BROKERS