Highlights

[EDUSPEC] QoQ Cumulative Quarter Result on 2011-12-31 [#1]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 29-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2012
Quarter 31-Dec-2011  [#1]
Profit Trend QoQ -     -818.93%    YoY -     -21.95%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 29,066 22,140 12,459 4,575 28,030 21,554 12,212 77.98%
  QoQ % 31.28% 77.70% 172.33% -83.68% 30.05% 76.50% -
  Horiz. % 238.01% 181.30% 102.02% 37.46% 229.53% 176.50% 100.00%
PBT 707 607 -1,642 -2,545 817 420 -1,614 -
  QoQ % 16.47% 136.97% 35.48% -411.51% 94.52% 126.02% -
  Horiz. % -43.80% -37.61% 101.73% 157.68% -50.62% -26.02% 100.00%
Tax -160 -96 -32 -19 -327 -237 -27 226.41%
  QoQ % -66.67% -200.00% -68.42% 94.19% -37.97% -777.78% -
  Horiz. % 592.59% 355.56% 118.52% 70.37% 1,211.11% 877.78% 100.00%
NP 547 511 -1,674 -2,564 490 183 -1,641 -
  QoQ % 7.05% 130.53% 34.71% -623.27% 167.76% 111.15% -
  Horiz. % -33.33% -31.14% 102.01% 156.25% -29.86% -11.15% 100.00%
NP to SH 549 503 -1,657 -2,545 354 184 -1,718 -
  QoQ % 9.15% 130.36% 34.89% -818.93% 92.39% 110.71% -
  Horiz. % -31.96% -29.28% 96.45% 148.14% -20.61% -10.71% 100.00%
Tax Rate 22.63 % 15.82 % - % - % 40.02 % 56.43 % - % -
  QoQ % 43.05% 0.00% 0.00% 0.00% -29.08% 0.00% -
  Horiz. % 40.10% 28.03% 0.00% 0.00% 70.92% 100.00% -
Total Cost 28,519 21,629 14,133 7,139 27,540 21,371 13,853 61.62%
  QoQ % 31.86% 53.04% 97.97% -74.08% 28.87% 54.27% -
  Horiz. % 205.87% 156.13% 102.02% 51.53% 198.80% 154.27% 100.00%
Net Worth 1,427,399 14,730 12,887 12,171 14,159 9,813 0 -
  QoQ % 9,589.96% 14.30% 5.88% -14.04% 44.29% 0.00% -
  Horiz. % 14,545.52% 150.11% 131.33% 124.03% 144.29% 100.00% -
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 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
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 1,427,399 14,730 12,887 12,171 14,159 9,813 0 -
  QoQ % 9,589.96% 14.30% 5.88% -14.04% 44.29% 0.00% -
  Horiz. % 14,545.52% 150.11% 131.33% 124.03% 144.29% 100.00% -
NOSH 365,999 359,285 368,222 368,840 321,818 306,666 335,454 5.97%
  QoQ % 1.87% -2.43% -0.17% 14.61% 4.94% -8.58% -
  Horiz. % 109.11% 107.10% 109.77% 109.95% 95.93% 91.42% 100.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 1.88 % 2.31 % -13.44 % -56.04 % 1.75 % 0.85 % -13.44 % -
  QoQ % -18.61% 117.19% 76.02% -3,302.29% 105.88% 106.32% -
  Horiz. % -13.99% -17.19% 100.00% 416.96% -13.02% -6.32% 100.00%
ROE 0.04 % 3.41 % -12.86 % -20.91 % 2.50 % 1.87 % - % -
  QoQ % -98.83% 126.52% 38.50% -936.40% 33.69% 0.00% -
  Horiz. % 2.14% 182.35% -687.70% -1,118.18% 133.69% 100.00% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 7.94 6.16 3.38 1.24 8.71 7.03 3.64 67.96%
  QoQ % 28.90% 82.25% 172.58% -85.76% 23.90% 93.13% -
  Horiz. % 218.13% 169.23% 92.86% 34.07% 239.29% 193.13% 100.00%
EPS 0.15 0.14 -0.45 -0.69 0.11 0.06 0.00 -
  QoQ % 7.14% 131.11% 34.78% -727.27% 83.33% 0.00% -
  Horiz. % 250.00% 233.33% -750.00% -1,150.00% 183.33% 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 3.9000 0.0410 0.0350 0.0330 0.0440 0.0320 0.0000 -
  QoQ % 9,412.20% 17.14% 6.06% -25.00% 37.50% 0.00% -
  Horiz. % 12,187.50% 128.12% 109.38% 103.12% 137.50% 100.00% -
Adjusted Per Share Value based on latest NOSH - 1,697,934
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 1.71 1.30 0.73 0.27 1.65 1.27 0.72 77.73%
  QoQ % 31.54% 78.08% 170.37% -83.64% 29.92% 76.39% -
  Horiz. % 237.50% 180.56% 101.39% 37.50% 229.17% 176.39% 100.00%
EPS 0.03 0.03 -0.10 -0.15 0.02 0.01 -0.10 -
  QoQ % 0.00% 130.00% 33.33% -850.00% 100.00% 110.00% -
  Horiz. % -30.00% -30.00% 100.00% 150.00% -20.00% -10.00% 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 0.8407 0.0087 0.0076 0.0072 0.0083 0.0058 0.0000 -
  QoQ % 9,563.22% 14.47% 5.56% -13.25% 43.10% 0.00% -
  Horiz. % 14,494.83% 150.00% 131.03% 124.14% 143.10% 100.00% -
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.0900 0.1100 0.1100 0.1100 0.0900 0.1100 0.1400 -
P/RPS 1.13 1.79 3.25 8.87 1.03 1.57 3.85 -55.74%
  QoQ % -36.87% -44.92% -63.36% 761.17% -34.39% -59.22% -
  Horiz. % 29.35% 46.49% 84.42% 230.39% 26.75% 40.78% 100.00%
P/EPS 60.00 78.57 -24.44 -15.94 81.82 183.33 -27.34 -
  QoQ % -23.63% 421.48% -53.32% -119.48% -55.37% 770.56% -
  Horiz. % -219.46% -287.38% 89.39% 58.30% -299.27% -670.56% 100.00%
EY 1.67 1.27 -4.09 -6.27 1.22 0.55 -3.66 -
  QoQ % 31.50% 131.05% 34.77% -613.93% 121.82% 115.03% -
  Horiz. % -45.63% -34.70% 111.75% 171.31% -33.33% -15.03% 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 0.02 2.68 3.14 3.33 2.05 3.44 0.00 -
  QoQ % -99.25% -14.65% -5.71% 62.44% -40.41% 0.00% -
  Horiz. % 0.58% 77.91% 91.28% 96.80% 59.59% 100.00% -
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 27/11/12 29/08/12 29/05/12 29/02/12 30/11/11 22/08/11 23/05/11 -
Price 0.0800 0.0900 0.1200 0.1100 0.1200 0.1100 0.1300 -
P/RPS 1.01 1.46 3.55 8.87 1.38 1.57 3.57 -56.80%
  QoQ % -30.82% -58.87% -59.98% 542.75% -12.10% -56.02% -
  Horiz. % 28.29% 40.90% 99.44% 248.46% 38.66% 43.98% 100.00%
P/EPS 53.33 64.29 -26.67 -15.94 109.09 183.33 -25.38 -
  QoQ % -17.05% 341.06% -67.31% -114.61% -40.50% 822.34% -
  Horiz. % -210.13% -253.31% 105.08% 62.81% -429.83% -722.34% 100.00%
EY 1.88 1.56 -3.75 -6.27 0.92 0.55 -3.94 -
  QoQ % 20.51% 141.60% 40.19% -781.52% 67.27% 113.96% -
  Horiz. % -47.72% -39.59% 95.18% 159.14% -23.35% -13.96% 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 0.02 2.20 3.43 3.33 2.73 3.44 0.00 -
  QoQ % -99.09% -35.86% 3.00% 21.98% -20.64% 0.00% -
  Horiz. % 0.58% 63.95% 99.71% 96.80% 79.36% 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
 
 

240  465  424  792 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.095+0.005 
 HIBISCS 0.45+0.02 
 VELESTO 0.16-0.005 
 ARMADA 0.1650.00 
 ALAM 0.0750.00 
 PERDANA 0.17-0.005 
 KNM 0.145+0.005 
 DAYANG 1.34-0.01 
 SERBADK-WA 0.250.00 
 MINETEC 0.17+0.015 

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