Highlights

[EDUSPEC] QoQ Cumulative Quarter Result on 2012-12-31 [#1]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 27-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2013
Quarter 31-Dec-2012  [#1]
Profit Trend QoQ -     -581.42%    YoY -     -3.85%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 34,091 22,338 12,377 4,075 29,066 22,140 12,459 95.51%
  QoQ % 52.61% 80.48% 203.73% -85.98% 31.28% 77.70% -
  Horiz. % 273.63% 179.29% 99.34% 32.71% 233.29% 177.70% 100.00%
PBT 1,100 -434 -2,610 -2,664 707 607 -1,642 -
  QoQ % 353.46% 83.37% 2.03% -476.80% 16.47% 136.97% -
  Horiz. % -66.99% 26.43% 158.95% 162.24% -43.06% -36.97% 100.00%
Tax -252 -18 -12 0 -160 -96 -32 295.33%
  QoQ % -1,300.00% -50.00% 0.00% 0.00% -66.67% -200.00% -
  Horiz. % 787.50% 56.25% 37.50% -0.00% 500.00% 300.00% 100.00%
NP 848 -452 -2,622 -2,664 547 511 -1,674 -
  QoQ % 287.61% 82.76% 1.58% -587.02% 7.05% 130.53% -
  Horiz. % -50.66% 27.00% 156.63% 159.14% -32.68% -30.53% 100.00%
NP to SH 854 -447 -2,637 -2,643 549 503 -1,657 -
  QoQ % 291.05% 83.05% 0.23% -581.42% 9.15% 130.36% -
  Horiz. % -51.54% 26.98% 159.14% 159.51% -33.13% -30.36% 100.00%
Tax Rate 22.91 % - % - % - % 22.63 % 15.82 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 43.05% 0.00% -
  Horiz. % 144.82% 0.00% 0.00% 0.00% 143.05% 100.00% -
Total Cost 33,243 22,790 14,999 6,739 28,519 21,629 14,133 76.77%
  QoQ % 45.87% 51.94% 122.57% -76.37% 31.86% 53.04% -
  Horiz. % 235.22% 161.25% 106.13% 47.68% 201.79% 153.04% 100.00%
Net Worth 15,777 14,154 12,229 12,257 1,427,399 14,730 12,887 14.42%
  QoQ % 11.46% 15.74% -0.23% -99.14% 9,589.96% 14.30% -
  Horiz. % 122.42% 109.83% 94.89% 95.11% 11,075.61% 114.30% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 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
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 15,777 14,154 12,229 12,257 1,427,399 14,730 12,887 14.42%
  QoQ % 11.46% 15.74% -0.23% -99.14% 9,589.96% 14.30% -
  Horiz. % 122.42% 109.83% 94.89% 95.11% 11,075.61% 114.30% 100.00%
NOSH 384,814 372,500 382,173 383,043 365,999 359,285 368,222 2.98%
  QoQ % 3.31% -2.53% -0.23% 4.66% 1.87% -2.43% -
  Horiz. % 104.51% 101.16% 103.79% 104.03% 99.40% 97.57% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 2.49 % -2.02 % -21.18 % -65.37 % 1.88 % 2.31 % -13.44 % -
  QoQ % 223.27% 90.46% 67.60% -3,577.13% -18.61% 117.19% -
  Horiz. % -18.53% 15.03% 157.59% 486.38% -13.99% -17.19% 100.00%
ROE 5.41 % -3.16 % -21.56 % -21.56 % 0.04 % 3.41 % -12.86 % -
  QoQ % 271.20% 85.34% 0.00% -54,000.00% -98.83% 126.52% -
  Horiz. % -42.07% 24.57% 167.65% 167.65% -0.31% -26.52% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 8.86 6.00 3.24 1.06 7.94 6.16 3.38 90.00%
  QoQ % 47.67% 85.19% 205.66% -86.65% 28.90% 82.25% -
  Horiz. % 262.13% 177.51% 95.86% 31.36% 234.91% 182.25% 100.00%
EPS 0.27 -0.12 -0.69 -0.69 0.15 0.14 -0.45 -
  QoQ % 325.00% 82.61% 0.00% -560.00% 7.14% 131.11% -
  Horiz. % -60.00% 26.67% 153.33% 153.33% -33.33% -31.11% 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 0.0410 0.0380 0.0320 0.0320 3.9000 0.0410 0.0350 11.11%
  QoQ % 7.89% 18.75% 0.00% -99.18% 9,412.20% 17.14% -
  Horiz. % 117.14% 108.57% 91.43% 91.43% 11,142.86% 117.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,948,967
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 1.75 1.15 0.64 0.21 1.49 1.14 0.64 95.42%
  QoQ % 52.17% 79.69% 204.76% -85.91% 30.70% 78.12% -
  Horiz. % 273.44% 179.69% 100.00% 32.81% 232.81% 178.12% 100.00%
EPS 0.04 -0.02 -0.14 -0.14 0.03 0.03 -0.09 -
  QoQ % 300.00% 85.71% 0.00% -566.67% 0.00% 133.33% -
  Horiz. % -44.44% 22.22% 155.56% 155.56% -33.33% -33.33% 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 0.0081 0.0073 0.0063 0.0063 0.7324 0.0076 0.0066 14.61%
  QoQ % 10.96% 15.87% 0.00% -99.14% 9,536.84% 15.15% -
  Horiz. % 122.73% 110.61% 95.45% 95.45% 11,096.97% 115.15% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.1250 0.0750 0.0800 0.0900 0.0900 0.1100 0.1100 -
P/RPS 1.41 1.25 2.47 8.46 1.13 1.79 3.25 -42.66%
  QoQ % 12.80% -49.39% -70.80% 648.67% -36.87% -44.92% -
  Horiz. % 43.38% 38.46% 76.00% 260.31% 34.77% 55.08% 100.00%
P/EPS 56.33 -62.50 -11.59 -13.04 60.00 78.57 -24.44 -
  QoQ % 190.13% -439.26% 11.12% -121.73% -23.63% 421.48% -
  Horiz. % -230.48% 255.73% 47.42% 53.36% -245.50% -321.48% 100.00%
EY 1.78 -1.60 -8.63 -7.67 1.67 1.27 -4.09 -
  QoQ % 211.25% 81.46% -12.52% -559.28% 31.50% 131.05% -
  Horiz. % -43.52% 39.12% 211.00% 187.53% -40.83% -31.05% 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 3.05 1.97 2.50 2.81 0.02 2.68 3.14 -1.92%
  QoQ % 54.82% -21.20% -11.03% 13,950.00% -99.25% -14.65% -
  Horiz. % 97.13% 62.74% 79.62% 89.49% 0.64% 85.35% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 30/08/13 30/05/13 27/02/13 27/11/12 29/08/12 29/05/12 -
Price 0.1250 0.1050 0.0950 0.0900 0.0800 0.0900 0.1200 -
P/RPS 1.41 1.75 2.93 8.46 1.01 1.46 3.55 -45.94%
  QoQ % -19.43% -40.27% -65.37% 737.62% -30.82% -58.87% -
  Horiz. % 39.72% 49.30% 82.54% 238.31% 28.45% 41.13% 100.00%
P/EPS 56.33 -87.50 -13.77 -13.04 53.33 64.29 -26.67 -
  QoQ % 164.38% -535.44% -5.60% -124.45% -17.05% 341.06% -
  Horiz. % -211.21% 328.08% 51.63% 48.89% -199.96% -241.06% 100.00%
EY 1.78 -1.14 -7.26 -7.67 1.88 1.56 -3.75 -
  QoQ % 256.14% 84.30% 5.35% -507.98% 20.51% 141.60% -
  Horiz. % -47.47% 30.40% 193.60% 204.53% -50.13% -41.60% 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 3.05 2.76 2.97 2.81 0.02 2.20 3.43 -7.52%
  QoQ % 10.51% -7.07% 5.69% 13,950.00% -99.09% -35.86% -
  Horiz. % 88.92% 80.47% 86.59% 81.92% 0.58% 64.14% 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
 
 

559  433  624  487 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HPPHB 0.71+0.14 
 MTOUCHE 0.0650.00 
 WIDAD 0.66-0.005 
 ANZO 0.105+0.025 
 DGB 0.125-0.05 
 VIZIONE 0.275-0.03 
 KSTAR 0.32+0.065 
 KTG 0.25-0.015 
 AT 0.1750.00 
 PNEPCB 0.33-0.01 

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