Highlights

[EDUSPEC] QoQ Cumulative Quarter Result on 2012-03-31 [#2]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 29-May-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2012
Quarter 31-Mar-2012  [#2]
Profit Trend QoQ -     34.89%    YoY -     3.55%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 4,075 29,066 22,140 12,459 4,575 28,030 21,554 -66.89%
  QoQ % -85.98% 31.28% 77.70% 172.33% -83.68% 30.05% -
  Horiz. % 18.91% 134.85% 102.72% 57.80% 21.23% 130.05% 100.00%
PBT -2,664 707 607 -1,642 -2,545 817 420 -
  QoQ % -476.80% 16.47% 136.97% 35.48% -411.51% 94.52% -
  Horiz. % -634.29% 168.33% 144.52% -390.95% -605.95% 194.52% 100.00%
Tax 0 -160 -96 -32 -19 -327 -237 -
  QoQ % 0.00% -66.67% -200.00% -68.42% 94.19% -37.97% -
  Horiz. % -0.00% 67.51% 40.51% 13.50% 8.02% 137.97% 100.00%
NP -2,664 547 511 -1,674 -2,564 490 183 -
  QoQ % -587.02% 7.05% 130.53% 34.71% -623.27% 167.76% -
  Horiz. % -1,455.74% 298.91% 279.23% -914.75% -1,401.09% 267.76% 100.00%
NP to SH -2,643 549 503 -1,657 -2,545 354 184 -
  QoQ % -581.42% 9.15% 130.36% 34.89% -818.93% 92.39% -
  Horiz. % -1,436.41% 298.37% 273.37% -900.54% -1,383.15% 192.39% 100.00%
Tax Rate - % 22.63 % 15.82 % - % - % 40.02 % 56.43 % -
  QoQ % 0.00% 43.05% 0.00% 0.00% 0.00% -29.08% -
  Horiz. % 0.00% 40.10% 28.03% 0.00% 0.00% 70.92% 100.00%
Total Cost 6,739 28,519 21,629 14,133 7,139 27,540 21,371 -53.51%
  QoQ % -76.37% 31.86% 53.04% 97.97% -74.08% 28.87% -
  Horiz. % 31.53% 133.45% 101.21% 66.13% 33.41% 128.87% 100.00%
Net Worth 12,257 1,427,399 14,730 12,887 12,171 14,159 9,813 15.90%
  QoQ % -99.14% 9,589.96% 14.30% 5.88% -14.04% 44.29% -
  Horiz. % 124.91% 14,545.52% 150.11% 131.33% 124.03% 144.29% 100.00%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 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
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 12,257 1,427,399 14,730 12,887 12,171 14,159 9,813 15.90%
  QoQ % -99.14% 9,589.96% 14.30% 5.88% -14.04% 44.29% -
  Horiz. % 124.91% 14,545.52% 150.11% 131.33% 124.03% 144.29% 100.00%
NOSH 383,043 365,999 359,285 368,222 368,840 321,818 306,666 15.90%
  QoQ % 4.66% 1.87% -2.43% -0.17% 14.61% 4.94% -
  Horiz. % 124.91% 119.35% 117.16% 120.07% 120.27% 104.94% 100.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -65.37 % 1.88 % 2.31 % -13.44 % -56.04 % 1.75 % 0.85 % -
  QoQ % -3,577.13% -18.61% 117.19% 76.02% -3,302.29% 105.88% -
  Horiz. % -7,690.59% 221.18% 271.76% -1,581.18% -6,592.94% 205.88% 100.00%
ROE -21.56 % 0.04 % 3.41 % -12.86 % -20.91 % 2.50 % 1.87 % -
  QoQ % -54,000.00% -98.83% 126.52% 38.50% -936.40% 33.69% -
  Horiz. % -1,152.94% 2.14% 182.35% -687.70% -1,118.18% 133.69% 100.00%
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 1.06 7.94 6.16 3.38 1.24 8.71 7.03 -71.51%
  QoQ % -86.65% 28.90% 82.25% 172.58% -85.76% 23.90% -
  Horiz. % 15.08% 112.94% 87.62% 48.08% 17.64% 123.90% 100.00%
EPS -0.69 0.15 0.14 -0.45 -0.69 0.11 0.06 -
  QoQ % -560.00% 7.14% 131.11% 34.78% -727.27% 83.33% -
  Horiz. % -1,150.00% 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 0.0320 3.9000 0.0410 0.0350 0.0330 0.0440 0.0320 -
  QoQ % -99.18% 9,412.20% 17.14% 6.06% -25.00% 37.50% -
  Horiz. % 100.00% 12,187.50% 128.12% 109.38% 103.12% 137.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,223,967
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 0.18 1.31 1.00 0.56 0.21 1.26 0.97 -67.30%
  QoQ % -86.26% 31.00% 78.57% 166.67% -83.33% 29.90% -
  Horiz. % 18.56% 135.05% 103.09% 57.73% 21.65% 129.90% 100.00%
EPS -0.12 0.02 0.02 -0.07 -0.11 0.02 0.01 -
  QoQ % -700.00% 0.00% 128.57% 36.36% -650.00% 100.00% -
  Horiz. % -1,200.00% 200.00% 200.00% -700.00% -1,100.00% 200.00% 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 0.0055 0.6418 0.0066 0.0058 0.0055 0.0064 0.0044 15.96%
  QoQ % -99.14% 9,624.24% 13.79% 5.45% -14.06% 45.45% -
  Horiz. % 125.00% 14,586.36% 150.00% 131.82% 125.00% 145.45% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.0900 0.0900 0.1100 0.1100 0.1100 0.0900 0.1100 -
P/RPS 8.46 1.13 1.79 3.25 8.87 1.03 1.57 205.80%
  QoQ % 648.67% -36.87% -44.92% -63.36% 761.17% -34.39% -
  Horiz. % 538.85% 71.97% 114.01% 207.01% 564.97% 65.61% 100.00%
P/EPS -13.04 60.00 78.57 -24.44 -15.94 81.82 183.33 -
  QoQ % -121.73% -23.63% 421.48% -53.32% -119.48% -55.37% -
  Horiz. % -7.11% 32.73% 42.86% -13.33% -8.69% 44.63% 100.00%
EY -7.67 1.67 1.27 -4.09 -6.27 1.22 0.55 -
  QoQ % -559.28% 31.50% 131.05% 34.77% -613.93% 121.82% -
  Horiz. % -1,394.55% 303.64% 230.91% -743.64% -1,140.00% 221.82% 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 2.81 0.02 2.68 3.14 3.33 2.05 3.44 -12.56%
  QoQ % 13,950.00% -99.25% -14.65% -5.71% 62.44% -40.41% -
  Horiz. % 81.69% 0.58% 77.91% 91.28% 96.80% 59.59% 100.00%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 27/11/12 29/08/12 29/05/12 29/02/12 30/11/11 22/08/11 -
Price 0.0900 0.0800 0.0900 0.1200 0.1100 0.1200 0.1100 -
P/RPS 8.46 1.01 1.46 3.55 8.87 1.38 1.57 205.80%
  QoQ % 737.62% -30.82% -58.87% -59.98% 542.75% -12.10% -
  Horiz. % 538.85% 64.33% 92.99% 226.11% 564.97% 87.90% 100.00%
P/EPS -13.04 53.33 64.29 -26.67 -15.94 109.09 183.33 -
  QoQ % -124.45% -17.05% 341.06% -67.31% -114.61% -40.50% -
  Horiz. % -7.11% 29.09% 35.07% -14.55% -8.69% 59.50% 100.00%
EY -7.67 1.88 1.56 -3.75 -6.27 0.92 0.55 -
  QoQ % -507.98% 20.51% 141.60% 40.19% -781.52% 67.27% -
  Horiz. % -1,394.55% 341.82% 283.64% -681.82% -1,140.00% 167.27% 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 2.81 0.02 2.20 3.43 3.33 2.73 3.44 -12.56%
  QoQ % 13,950.00% -99.09% -35.86% 3.00% 21.98% -20.64% -
  Horiz. % 81.69% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

605  230  568 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 FOCUS 0.06-0.005 
 GOCEAN 0.0450.00 
 MTOUCHE 0.285+0.005 
 TANCO-WB 0.07+0.02 
 PERMAJU 0.1450.00 
 TANCO 0.145+0.01 
 MINDA 0.145+0.02 
 UCREST 0.30+0.005 
 TAWIN-OR 0.065-0.005 
 CAREPLS 2.41+0.05 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. FCPO FOR MAY 2021 NOW IS RM4,880 (TIME WHEN ALL GOES DOWN PALM OIL UP: SO BUY PALM OIL SHARES ON SALE, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. TWO POWERFUL FACTORS WHY PALM OIL BULL RUN CAN LAST MUCH LONGER THIS ROUND, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. The Competitive Edge of NEXGRAM (0096) in Vaccine Passport and Digital Facilitation Services: THE NEW GEM IN HEALTHCARE Nexgram (0096) - THE NEW GEM IN HEALTHCARE
4. China’s Sinovac shot found highly effective in real world study Good Articles to Share
5. OCK - The Unfaltering Tower OCK - The 5G Battle by Zyke42
6. World’s largest pig farm in China will 'produce' 2 million pigs per year - Koon Yew Yin Koon Yew Yin's Blog
7. 这家小型股的股价在今年还可以再翻倍吗? Swim With Sharks
8. Chinese Sinopharm broke Western Pharmaceutical Industry’s monopoly - Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS