Highlights

[EDUSPEC] QoQ Cumulative Quarter Result on 2010-06-30 [#0]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 25-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2010
30-Jun-2010
Profit Trend QoQ -     111.70%    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 30/04/10 31/01/10 31/10/09 CAGR
Revenue 12,212 4,557 13,582 6,612 12,925 3,160 2,296 226.15%
  QoQ % 167.98% -66.45% 105.41% -48.84% 309.02% 37.63% -
  Horiz. % 531.88% 198.48% 591.55% 287.98% 562.94% 137.63% 100.00%
PBT -1,614 -2,312 2,223 1,327 -11,148 -627 -823 61.03%
  QoQ % 30.19% -204.00% 67.52% 111.90% -1,677.99% 23.82% -
  Horiz. % 196.11% 280.92% -270.11% -161.24% 1,354.56% 76.18% 100.00%
Tax -27 -9 -460 -35 196 104 104 -
  QoQ % -200.00% 98.04% -1,214.29% -117.86% 88.46% 0.00% -
  Horiz. % -25.96% -8.65% -442.31% -33.65% 188.46% 100.00% 100.00%
NP -1,641 -2,321 1,763 1,292 -10,952 -523 -719 79.27%
  QoQ % 29.30% -231.65% 36.46% 111.80% -1,994.07% 27.26% -
  Horiz. % 228.23% 322.81% -245.20% -179.69% 1,523.23% 72.74% 100.00%
NP to SH -1,718 -2,087 1,752 1,281 -10,952 -523 -719 85.18%
  QoQ % 17.68% -219.12% 36.77% 111.70% -1,994.07% 27.26% -
  Horiz. % 238.94% 290.26% -243.67% -178.16% 1,523.23% 72.74% 100.00%
Tax Rate - % - % 20.69 % 2.64 % - % - % - % -
  QoQ % 0.00% 0.00% 683.71% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 783.71% 100.00% - - -
Total Cost 13,853 6,878 11,819 5,320 23,877 3,683 3,015 194.07%
  QoQ % 101.41% -41.81% 122.16% -77.72% 548.30% 22.16% -
  Horiz. % 459.47% 228.13% 392.01% 176.45% 791.94% 122.16% 100.00%
Net Worth 0 8,889 595,680 9,025 4,721 1,046 843 -
  QoQ % 0.00% -98.51% 6,500.17% 91.15% 351.40% 24.02% -
  Horiz. % 0.00% 1,053.96% 70,624.90% 1,070.05% 559.80% 124.02% 100.00%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 30/04/10 31/01/10 31/10/09 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
31/03/11 31/12/10 30/09/10 30/06/10 30/04/10 31/01/10 31/10/09 CAGR
Net Worth 0 8,889 595,680 9,025 4,721 1,046 843 -
  QoQ % 0.00% -98.51% 6,500.17% 91.15% 351.40% 24.02% -
  Horiz. % 0.00% 1,053.96% 70,624.90% 1,070.05% 559.80% 124.02% 100.00%
NOSH 335,454 329,242 291,136 291,136 177,504 137,631 138,269 87.18%
  QoQ % 1.89% 13.09% 0.00% 64.02% 28.97% -0.46% -
  Horiz. % 242.61% 238.12% 210.56% 210.56% 128.38% 99.54% 100.00%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 30/04/10 31/01/10 31/10/09 CAGR
NP Margin -13.44 % -50.93 % 12.98 % 19.54 % -84.74 % -16.55 % -31.32 % -45.03%
  QoQ % 73.61% -492.37% -33.57% 123.06% -412.02% 47.16% -
  Horiz. % 42.91% 162.61% -41.44% -62.39% 270.56% 52.84% 100.00%
ROE - % -23.48 % 0.29 % 14.19 % -231.95 % -50.00 % -85.25 % -
  QoQ % 0.00% -8,196.55% -97.96% 106.12% -363.90% 41.35% -
  Horiz. % 0.00% 27.54% -0.34% -16.65% 272.08% 58.65% 100.00%
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 3.64 1.38 0.08 2.27 7.28 2.30 1.66 74.26%
  QoQ % 163.77% 1,625.00% -96.48% -68.82% 216.52% 38.55% -
  Horiz. % 219.28% 83.13% 4.82% 136.75% 438.55% 138.55% 100.00%
EPS 0.00 -0.66 0.01 0.44 -6.17 -0.38 -0.52 -
  QoQ % 0.00% -6,700.00% -97.73% 107.13% -1,523.68% 26.92% -
  Horiz. % -0.00% 126.92% -1.92% -84.62% 1,186.54% 73.08% 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 0.0000 0.0270 0.0340 0.0310 0.0266 0.0076 0.0061 -
  QoQ % 0.00% -20.59% 9.68% 16.54% 250.00% 24.59% -
  Horiz. % 0.00% 442.62% 557.38% 508.20% 436.07% 124.59% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,948,967
31/03/11 31/12/10 30/09/10 30/06/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 0.63 0.23 0.70 0.34 0.66 0.16 0.12 223.16%
  QoQ % 173.91% -67.14% 105.88% -48.48% 312.50% 33.33% -
  Horiz. % 525.00% 191.67% 583.33% 283.33% 550.00% 133.33% 100.00%
EPS -0.09 -0.11 0.09 0.07 -0.56 -0.03 -0.04 77.47%
  QoQ % 18.18% -222.22% 28.57% 112.50% -1,766.67% 25.00% -
  Horiz. % 225.00% 275.00% -225.00% -175.00% 1,400.00% 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 0.0000 0.0046 0.3056 0.0046 0.0024 0.0005 0.0004 -
  QoQ % 0.00% -98.49% 6,543.48% 91.67% 380.00% 25.00% -
  Horiz. % 0.00% 1,150.00% 76,400.00% 1,150.00% 600.00% 125.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 30/04/10 31/01/10 31/10/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 30/04/10 29/01/10 30/10/09 -
Price 0.1400 0.1700 0.1900 0.1400 0.1200 0.0900 0.0600 -
P/RPS 3.85 12.28 245.09 6.16 1.65 3.92 3.61 4.66%
  QoQ % -68.65% -94.99% 3,878.73% 273.33% -57.91% 8.59% -
  Horiz. % 106.65% 340.17% 6,789.20% 170.64% 45.71% 108.59% 100.00%
P/EPS -27.34 -26.82 1,900.00 31.82 -1.94 -23.68 -11.54 84.07%
  QoQ % -1.94% -101.41% 5,871.09% 1,740.21% 91.81% -105.20% -
  Horiz. % 236.92% 232.41% -16,464.47% -275.74% 16.81% 205.20% 100.00%
EY -3.66 -3.73 0.05 3.14 -51.42 -4.22 -8.67 -45.67%
  QoQ % 1.88% -7,560.00% -98.41% 106.11% -1,118.48% 51.33% -
  Horiz. % 42.21% 43.02% -0.58% -36.22% 593.08% 48.67% 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 0.00 6.30 5.59 4.52 4.51 11.84 9.84 -
  QoQ % 0.00% 12.70% 23.67% 0.22% -61.91% 20.33% -
  Horiz. % 0.00% 64.02% 56.81% 45.93% 45.83% 120.33% 100.00%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 30/04/10 31/01/10 31/10/09 CAGR
Date 23/05/11 21/02/11 30/11/10 25/08/10 30/06/10 21/04/10 21/04/10 -
Price 0.1300 0.1400 0.2000 0.1400 0.1400 0.1200 0.1200 -
P/RPS 3.57 10.11 257.99 6.16 1.92 5.23 7.23 -39.30%
  QoQ % -64.69% -96.08% 4,088.15% 220.83% -63.29% -27.66% -
  Horiz. % 49.38% 139.83% 3,568.33% 85.20% 26.56% 72.34% 100.00%
P/EPS -25.38 -22.09 2,000.00 31.82 -2.27 -31.58 -23.08 6.95%
  QoQ % -14.89% -101.10% 6,185.36% 1,501.76% 92.81% -36.83% -
  Horiz. % 109.97% 95.71% -8,665.51% -137.87% 9.84% 136.83% 100.00%
EY -3.94 -4.53 0.05 3.14 -44.07 -3.17 -4.33 -6.46%
  QoQ % 13.02% -9,160.00% -98.41% 107.13% -1,290.22% 26.79% -
  Horiz. % 90.99% 104.62% -1.15% -72.52% 1,017.78% 73.21% 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 0.00 5.19 5.88 4.52 5.26 15.79 19.67 -
  QoQ % 0.00% -11.73% 30.09% -14.07% -66.69% -19.73% -
  Horiz. % 0.00% 26.39% 29.89% 22.98% 26.74% 80.27% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

206  474  562  1274 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.18+0.005 
 HPPHB 0.87+0.16 
 FINTEC 0.08+0.005 
 DNEX 0.245+0.02 
 KSTAR 0.295-0.025 
 DGB 0.11-0.015 
 JFTECH 2.19+0.23 
 DNEX-WD 0.045+0.01 
 KTG 0.255+0.005 
 INIX 0.345-0.025 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS