Highlights

[EDUSPEC] QoQ Cumulative Quarter Result on 2010-04-30 [#4]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 30-Jun-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2010
Quarter 30-Apr-2010  [#4]
Profit Trend QoQ -     -1,994.07%    YoY -     -23.77%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/10 30/09/10 30/06/10 30/04/10 31/01/10 31/10/09 30/07/09 CAGR
Revenue 4,557 13,582 6,612 12,925 3,160 2,296 966 197.71%
  QoQ % -66.45% 105.41% -48.84% 309.02% 37.63% 137.68% -
  Horiz. % 471.74% 1,406.00% 684.47% 1,337.99% 327.12% 237.68% 100.00%
PBT -2,312 2,223 1,327 -11,148 -627 -823 -1,036 75.87%
  QoQ % -204.00% 67.52% 111.90% -1,677.99% 23.82% 20.56% -
  Horiz. % 223.17% -214.58% -128.09% 1,076.06% 60.52% 79.44% 100.00%
Tax -9 -460 -35 196 104 104 0 -
  QoQ % 98.04% -1,214.29% -117.86% 88.46% 0.00% 0.00% -
  Horiz. % -8.65% -442.31% -33.65% 188.46% 100.00% 100.00% -
NP -2,321 1,763 1,292 -10,952 -523 -719 -1,036 76.35%
  QoQ % -231.65% 36.46% 111.80% -1,994.07% 27.26% 30.60% -
  Horiz. % 224.03% -170.17% -124.71% 1,057.14% 50.48% 69.40% 100.00%
NP to SH -2,087 1,752 1,281 -10,952 -523 -719 -1,036 63.65%
  QoQ % -219.12% 36.77% 111.70% -1,994.07% 27.26% 30.60% -
  Horiz. % 201.45% -169.11% -123.65% 1,057.14% 50.48% 69.40% 100.00%
Tax Rate - % 20.69 % 2.64 % - % - % - % - % -
  QoQ % 0.00% 683.71% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 783.71% 100.00% - - - -
Total Cost 6,878 11,819 5,320 23,877 3,683 3,015 2,002 138.21%
  QoQ % -41.81% 122.16% -77.72% 548.30% 22.16% 50.60% -
  Horiz. % 343.56% 590.36% 265.73% 1,192.66% 183.97% 150.60% 100.00%
Net Worth 8,889 595,680 9,025 4,721 1,046 843 524 631.45%
  QoQ % -98.51% 6,500.17% 91.15% 351.40% 24.02% 60.68% -
  Horiz. % 1,693.55% 113,483.18% 1,719.40% 899.51% 199.27% 160.68% 100.00%
Dividend
31/12/10 30/09/10 30/06/10 30/04/10 31/01/10 31/10/09 30/07/09 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
31/12/10 30/09/10 30/06/10 30/04/10 31/01/10 31/10/09 30/07/09 CAGR
Net Worth 8,889 595,680 9,025 4,721 1,046 843 524 631.45%
  QoQ % -98.51% 6,500.17% 91.15% 351.40% 24.02% 60.68% -
  Horiz. % 1,693.55% 113,483.18% 1,719.40% 899.51% 199.27% 160.68% 100.00%
NOSH 329,242 291,136 291,136 177,504 137,631 138,269 138,133 84.20%
  QoQ % 13.09% 0.00% 64.02% 28.97% -0.46% 0.10% -
  Horiz. % 238.35% 210.76% 210.76% 128.50% 99.64% 100.10% 100.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 30/04/10 31/01/10 31/10/09 30/07/09 CAGR
NP Margin -50.93 % 12.98 % 19.54 % -84.74 % -16.55 % -31.32 % -107.25 % -40.77%
  QoQ % -492.37% -33.57% 123.06% -412.02% 47.16% 70.80% -
  Horiz. % 47.49% -12.10% -18.22% 79.01% 15.43% 29.20% 100.00%
ROE -23.48 % 0.29 % 14.19 % -231.95 % -50.00 % -85.25 % -197.37 % -77.62%
  QoQ % -8,196.55% -97.96% 106.12% -363.90% 41.35% 56.81% -
  Horiz. % 11.90% -0.15% -7.19% 117.52% 25.33% 43.19% 100.00%
Per Share
31/12/10 30/09/10 30/06/10 30/04/10 31/01/10 31/10/09 30/07/09 CAGR
RPS 1.38 0.08 2.27 7.28 2.30 1.66 0.70 61.18%
  QoQ % 1,625.00% -96.48% -68.82% 216.52% 38.55% 137.14% -
  Horiz. % 197.14% 11.43% 324.29% 1,040.00% 328.57% 237.14% 100.00%
EPS -0.66 0.01 0.44 -6.17 -0.38 -0.52 -0.75 -8.60%
  QoQ % -6,700.00% -97.73% 107.13% -1,523.68% 26.92% 30.67% -
  Horiz. % 88.00% -1.33% -58.67% 822.67% 50.67% 69.33% 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 0.0270 0.0340 0.0310 0.0266 0.0076 0.0061 0.0038 297.10%
  QoQ % -20.59% 9.68% 16.54% 250.00% 24.59% 60.53% -
  Horiz. % 710.53% 894.74% 815.79% 700.00% 200.00% 160.53% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,897,934
31/12/10 30/09/10 30/06/10 30/04/10 31/01/10 31/10/09 30/07/09 CAGR
RPS 0.12 0.35 0.17 0.33 0.08 0.06 0.02 252.58%
  QoQ % -65.71% 105.88% -48.48% 312.50% 33.33% 200.00% -
  Horiz. % 600.00% 1,750.00% 850.00% 1,650.00% 400.00% 300.00% 100.00%
EPS -0.05 0.04 0.03 -0.28 -0.01 -0.02 -0.03 43.23%
  QoQ % -225.00% 33.33% 110.71% -2,700.00% 50.00% 33.33% -
  Horiz. % 166.67% -133.33% -100.00% 933.33% 33.33% 66.67% 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 0.0023 0.1528 0.0023 0.0012 0.0003 0.0002 0.0001 807.13%
  QoQ % -98.49% 6,543.48% 91.67% 300.00% 50.00% 100.00% -
  Horiz. % 2,300.00% 152,800.00% 2,300.00% 1,200.00% 300.00% 200.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 30/04/10 31/01/10 31/10/09 30/07/09 CAGR
Date 30/12/10 30/09/10 30/06/10 30/04/10 29/01/10 30/10/09 30/07/09 -
Price 0.1700 0.1900 0.1400 0.1200 0.0900 0.0600 0.0700 -
P/RPS 12.28 245.09 6.16 1.65 3.92 3.61 10.01 15.46%
  QoQ % -94.99% 3,878.73% 273.33% -57.91% 8.59% -63.94% -
  Horiz. % 122.68% 2,448.45% 61.54% 16.48% 39.16% 36.06% 100.00%
P/EPS -26.82 1,900.00 31.82 -1.94 -23.68 -11.54 -9.33 110.14%
  QoQ % -101.41% 5,871.09% 1,740.21% 91.81% -105.20% -23.69% -
  Horiz. % 287.46% -20,364.42% -341.05% 20.79% 253.80% 123.69% 100.00%
EY -3.73 0.05 3.14 -51.42 -4.22 -8.67 -10.71 -52.37%
  QoQ % -7,560.00% -98.41% 106.11% -1,118.48% 51.33% 19.05% -
  Horiz. % 34.83% -0.47% -29.32% 480.11% 39.40% 80.95% 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 6.30 5.59 4.52 4.51 11.84 9.84 18.42 -52.98%
  QoQ % 12.70% 23.67% 0.22% -61.91% 20.33% -46.58% -
  Horiz. % 34.20% 30.35% 24.54% 24.48% 64.28% 53.42% 100.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 30/04/10 31/01/10 31/10/09 30/07/09 CAGR
Date 21/02/11 30/11/10 25/08/10 30/06/10 21/04/10 21/04/10 25/09/09 -
Price 0.1400 0.2000 0.1400 0.1400 0.1200 0.1200 0.0900 -
P/RPS 10.11 257.99 6.16 1.92 5.23 7.23 12.87 -15.61%
  QoQ % -96.08% 4,088.15% 220.83% -63.29% -27.66% -43.82% -
  Horiz. % 78.55% 2,004.58% 47.86% 14.92% 40.64% 56.18% 100.00%
P/EPS -22.09 2,000.00 31.82 -2.27 -31.58 -23.08 -12.00 53.60%
  QoQ % -101.10% 6,185.36% 1,501.76% 92.81% -36.83% -92.33% -
  Horiz. % 184.08% -16,666.67% -265.17% 18.92% 263.17% 192.33% 100.00%
EY -4.53 0.05 3.14 -44.07 -3.17 -4.33 -8.33 -34.84%
  QoQ % -9,160.00% -98.41% 107.13% -1,290.22% 26.79% 48.02% -
  Horiz. % 54.38% -0.60% -37.70% 529.05% 38.06% 51.98% 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 5.19 5.88 4.52 5.26 15.79 19.67 23.68 -65.61%
  QoQ % -11.73% 30.09% -14.07% -66.69% -19.73% -16.93% -
  Horiz. % 21.92% 24.83% 19.09% 22.21% 66.68% 83.07% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

457  562  483  484 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PHB 0.040.00 
 LUSTER 0.14+0.01 
 PWORTH 0.04+0.005 
 XOX 0.255-0.02 
 SAPNRG 0.13-0.005 
 LAMBO 0.055-0.005 
 MINHO-WC 0.14+0.07 
 NETX 0.020.00 
 BORNOIL 0.065-0.005 
 RGB 0.155-0.005 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers