Highlights

[EDUSPEC] QoQ Quarter Result on 2010-04-30 [#4]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 30-Jun-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2010
Quarter 30-Apr-2010  [#4]
Profit Trend QoQ -     -5,759.39%    YoY -     -225.14%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/10 30/09/10 30/06/10 30/04/10 31/01/10 31/10/09 30/07/09 CAGR
Revenue 4,557 6,970 6,612 12,059 866 1,330 966 197.71%
  QoQ % -34.62% 5.41% -45.17% 1,292.49% -34.89% 37.68% -
  Horiz. % 471.74% 721.53% 684.47% 1,248.34% 89.65% 137.68% 100.00%
PBT -2,312 896 1,327 -11,345 197 214 -1,036 75.87%
  QoQ % -358.04% -32.48% 111.70% -5,858.88% -7.94% 120.66% -
  Horiz. % 223.17% -86.49% -128.09% 1,095.08% -19.02% -20.66% 100.00%
Tax -9 -425 -35 196 0 103 0 -
  QoQ % 97.88% -1,114.29% -117.86% 0.00% 0.00% 0.00% -
  Horiz. % -8.74% -412.62% -33.98% 190.29% 0.00% 100.00% -
NP -2,321 471 1,292 -11,149 197 317 -1,036 76.35%
  QoQ % -592.78% -63.54% 111.59% -5,759.39% -37.85% 130.60% -
  Horiz. % 224.03% -45.46% -124.71% 1,076.16% -19.02% -30.60% 100.00%
NP to SH -2,087 471 1,281 -11,149 197 317 -1,036 63.65%
  QoQ % -543.10% -63.23% 111.49% -5,759.39% -37.85% 130.60% -
  Horiz. % 201.45% -45.46% -123.65% 1,076.16% -19.02% -30.60% 100.00%
Tax Rate - % 47.43 % 2.64 % - % - % -48.13 % - % -
  QoQ % 0.00% 1,696.59% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% -98.55% -5.49% 0.00% 0.00% 100.00% -
Total Cost 6,878 6,499 5,320 23,208 669 1,013 2,002 138.21%
  QoQ % 5.83% 22.16% -77.08% 3,369.06% -33.96% -49.40% -
  Horiz. % 343.56% 324.63% 265.73% 1,159.24% 33.42% 50.60% 100.00%
Net Worth 8,889 9,898 9,025 4,722 1,069 840 524 631.45%
  QoQ % -10.19% 9.68% 91.12% 341.58% 27.20% 60.17% -
  Horiz. % 1,693.55% 1,885.79% 1,719.40% 899.66% 203.74% 160.17% 100.00%
Dividend
31/12/10 30/09/10 30/06/10 30/04/10 31/01/10 31/10/09 30/07/09 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
31/12/10 30/09/10 30/06/10 30/04/10 31/01/10 31/10/09 30/07/09 CAGR
Net Worth 8,889 9,898 9,025 4,722 1,069 840 524 631.45%
  QoQ % -10.19% 9.68% 91.12% 341.58% 27.20% 60.17% -
  Horiz. % 1,693.55% 1,885.79% 1,719.40% 899.66% 203.74% 160.17% 100.00%
NOSH 329,242 291,136 291,136 177,531 140,714 137,826 138,133 84.20%
  QoQ % 13.09% 0.00% 63.99% 26.16% 2.10% -0.22% -
  Horiz. % 238.35% 210.76% 210.76% 128.52% 101.87% 99.78% 100.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 30/04/10 31/01/10 31/10/09 30/07/09 CAGR
NP Margin -50.93 % 6.76 % 19.54 % -92.45 % 22.75 % 23.83 % -107.25 % -40.77%
  QoQ % -853.40% -65.40% 121.14% -506.37% -4.53% 122.22% -
  Horiz. % 47.49% -6.30% -18.22% 86.20% -21.21% -22.22% 100.00%
ROE -23.48 % 4.76 % 14.19 % -236.09 % 18.42 % 37.70 % -197.37 % -77.62%
  QoQ % -593.28% -66.46% 106.01% -1,381.70% -51.14% 119.10% -
  Horiz. % 11.90% -2.41% -7.19% 119.62% -9.33% -19.10% 100.00%
Per Share
31/12/10 30/09/10 30/06/10 30/04/10 31/01/10 31/10/09 30/07/09 CAGR
RPS 1.38 2.39 2.27 6.79 0.62 0.96 0.70 61.18%
  QoQ % -42.26% 5.29% -66.57% 995.16% -35.42% 37.14% -
  Horiz. % 197.14% 341.43% 324.29% 970.00% 88.57% 137.14% 100.00%
EPS -0.66 0.00 0.44 -6.28 0.14 0.23 -0.75 -8.60%
  QoQ % 0.00% 0.00% 107.01% -4,585.71% -39.13% 130.67% -
  Horiz. % 88.00% -0.00% -58.67% 837.33% -18.67% -30.67% 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 0.0270 0.0340 0.0310 0.0266 0.0076 0.0061 0.0038 297.10%
  QoQ % -20.59% 9.68% 16.54% 250.00% 24.59% 60.53% -
  Horiz. % 710.53% 894.74% 815.79% 700.00% 200.00% 160.53% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,101,813
31/12/10 30/09/10 30/06/10 30/04/10 31/01/10 31/10/09 30/07/09 CAGR
RPS 0.41 0.63 0.60 1.09 0.08 0.12 0.09 190.49%
  QoQ % -34.92% 5.00% -44.95% 1,262.50% -33.33% 33.33% -
  Horiz. % 455.56% 700.00% 666.67% 1,211.11% 88.89% 133.33% 100.00%
EPS -0.19 0.04 0.12 -1.01 0.02 0.03 -0.09 69.13%
  QoQ % -575.00% -66.67% 111.88% -5,150.00% -33.33% 133.33% -
  Horiz. % 211.11% -44.44% -133.33% 1,122.22% -22.22% -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 0.0090 0.0082 0.0043 0.0010 0.0008 0.0005 608.96%
  QoQ % -10.00% 9.76% 90.70% 330.00% 25.00% 60.00% -
  Horiz. % 1,620.00% 1,800.00% 1,640.00% 860.00% 200.00% 160.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 30/04/10 31/01/10 31/10/09 30/07/09 CAGR
Date 30/12/10 30/09/10 30/06/10 30/04/10 29/01/10 30/10/09 30/07/09 -
Price 0.1700 0.1900 0.1400 0.1200 0.0900 0.0600 0.0700 -
P/RPS 12.28 7.94 6.16 1.77 14.62 6.22 10.01 15.46%
  QoQ % 54.66% 28.90% 248.02% -87.89% 135.05% -37.86% -
  Horiz. % 122.68% 79.32% 61.54% 17.68% 146.05% 62.14% 100.00%
P/EPS -26.82 117.44 31.82 -1.91 64.29 26.09 -9.33 110.14%
  QoQ % -122.84% 269.08% 1,765.97% -102.97% 146.42% 379.64% -
  Horiz. % 287.46% -1,258.74% -341.05% 20.47% -689.07% -279.64% 100.00%
EY -3.73 0.85 3.14 -52.33 1.56 3.83 -10.71 -52.37%
  QoQ % -538.82% -72.93% 106.00% -3,454.49% -59.27% 135.76% -
  Horiz. % 34.83% -7.94% -29.32% 488.61% -14.57% -35.76% 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 6.30 5.59 4.52 4.51 11.84 9.84 18.42 -52.98%
  QoQ % 12.70% 23.67% 0.22% -61.91% 20.33% -46.58% -
  Horiz. % 34.20% 30.35% 24.54% 24.48% 64.28% 53.42% 100.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 30/04/10 31/01/10 31/10/09 30/07/09 CAGR
Date 21/02/11 30/11/10 25/08/10 30/06/10 21/04/10 21/04/10 25/09/09 -
Price 0.1400 0.2000 0.1400 0.1400 0.1200 0.1200 0.0900 -
P/RPS 10.11 8.35 6.16 2.06 19.50 12.44 12.87 -15.61%
  QoQ % 21.08% 35.55% 199.03% -89.44% 56.75% -3.34% -
  Horiz. % 78.55% 64.88% 47.86% 16.01% 151.52% 96.66% 100.00%
P/EPS -22.09 123.62 31.82 -2.23 85.71 52.17 -12.00 53.60%
  QoQ % -117.87% 288.50% 1,526.91% -102.60% 64.29% 534.75% -
  Horiz. % 184.08% -1,030.17% -265.17% 18.58% -714.25% -434.75% 100.00%
EY -4.53 0.81 3.14 -44.86 1.17 1.92 -8.33 -34.84%
  QoQ % -659.26% -74.20% 107.00% -3,934.19% -39.06% 123.05% -
  Horiz. % 54.38% -9.72% -37.70% 538.54% -14.05% -23.05% 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 5.19 5.88 4.52 5.26 15.79 19.67 23.68 -65.61%
  QoQ % -11.73% 30.09% -14.07% -66.69% -19.73% -16.93% -
  Horiz. % 21.92% 24.83% 19.09% 22.21% 66.68% 83.07% 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.
 


 

375  307  524  681 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.34-0.005 
 JAG 0.055+0.005 
 PERDANA 0.43+0.04 
 HSI-C5D 0.40-0.035 
 DAYANG 1.41+0.03 
 TALAMT 0.040.00 
 FGV 1.23+0.11 
 HSI-C3V 0.10-0.04 
 DESTINI 0.325-0.02 
 APFT 0.020.00 
Partners & Brokers