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 - 1,697,934
31/03/11 31/12/10 30/09/10 30/06/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 0.72 0.27 0.80 0.39 0.76 0.19 0.14 218.48%
  QoQ % 166.67% -66.25% 105.13% -48.68% 300.00% 35.71% -
  Horiz. % 514.29% 192.86% 571.43% 278.57% 542.86% 135.71% 100.00%
EPS -0.10 -0.12 0.10 0.08 -0.65 -0.03 -0.04 91.20%
  QoQ % 16.67% -220.00% 25.00% 112.31% -2,066.67% 25.00% -
  Horiz. % 250.00% 300.00% -250.00% -200.00% 1,625.00% 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 0.0052 0.3508 0.0053 0.0028 0.0006 0.0005 -
  QoQ % 0.00% -98.52% 6,518.87% 89.29% 366.67% 20.00% -
  Horiz. % 0.00% 1,040.00% 70,160.00% 1,060.00% 560.00% 120.00% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

128  446  411  1225 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.435+0.005 
 SAPNRG 0.090.00 
 ARMADA 0.16-0.005 
 VELESTO 0.155-0.01 
 ALAM 0.07-0.005 
 KNM 0.140.00 
 PERDANA 0.165-0.01 
 SERBADK-WA 0.24-0.01 
 DAYANG 1.34-0.01 
 AIRASIA 0.835+0.03 

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