Highlights

[EDUSPEC] QoQ Quarter Result on 2009-06-30 [#0]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 25-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2009
30-Jun-2009
Profit Trend QoQ -     - %    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/01/10 31/10/09 30/07/09 30/06/09 30/04/09 31/01/09 31/10/08 CAGR
Revenue 866 1,330 966 0 674 677 725 15.25%
  QoQ % -34.89% 37.68% 0.00% 0.00% -0.44% -6.62% -
  Horiz. % 119.45% 183.45% 133.24% 0.00% 92.97% 93.38% 100.00%
PBT 197 214 -1,036 0 -3,412 -1,979 -1,831 -
  QoQ % -7.94% 120.66% 0.00% 0.00% -72.41% -8.08% -
  Horiz. % -10.76% -11.69% 56.58% -0.00% 186.35% 108.08% 100.00%
Tax 0 103 0 0 -17 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -0.00% -605.88% -0.00% -0.00% 100.00% - -
NP 197 317 -1,036 0 -3,429 -1,979 -1,831 -
  QoQ % -37.85% 130.60% 0.00% 0.00% -73.27% -8.08% -
  Horiz. % -10.76% -17.31% 56.58% -0.00% 187.27% 108.08% 100.00%
NP to SH 197 317 -1,036 0 -3,429 -1,979 -1,831 -
  QoQ % -37.85% 130.60% 0.00% 0.00% -73.27% -8.08% -
  Horiz. % -10.76% -17.31% 56.58% -0.00% 187.27% 108.08% 100.00%
Tax Rate - % -48.13 % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Total Cost 669 1,013 2,002 0 4,103 2,656 2,556 -65.72%
  QoQ % -33.96% -49.40% 0.00% 0.00% 54.48% 3.91% -
  Horiz. % 26.17% 39.63% 78.33% 0.00% 160.52% 103.91% 100.00%
Net Worth 1,069 840 524 - 1,617 5,065 6,993 -77.68%
  QoQ % 27.20% 60.17% 0.00% 0.00% -68.06% -27.57% -
  Horiz. % 15.29% 12.02% 7.51% 0.00% 23.13% 72.43% 100.00%
Dividend
31/01/10 31/10/09 30/07/09 30/06/09 30/04/09 31/01/09 31/10/08 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
31/01/10 31/10/09 30/07/09 30/06/09 30/04/09 31/01/09 31/10/08 CAGR
Net Worth 1,069 840 524 - 1,617 5,065 6,993 -77.68%
  QoQ % 27.20% 60.17% 0.00% 0.00% -68.06% -27.57% -
  Horiz. % 15.29% 12.02% 7.51% 0.00% 23.13% 72.43% 100.00%
NOSH 140,714 137,826 138,133 138,266 138,266 138,391 137,669 1.76%
  QoQ % 2.10% -0.22% -0.10% 0.00% -0.09% 0.52% -
  Horiz. % 102.21% 100.11% 100.34% 100.43% 100.43% 100.52% 100.00%
Ratio Analysis
31/01/10 31/10/09 30/07/09 30/06/09 30/04/09 31/01/09 31/10/08 CAGR
NP Margin 22.75 % 23.83 % -107.25 % - % -508.75 % -292.32 % -252.55 % -
  QoQ % -4.53% 122.22% 0.00% 0.00% -74.04% -15.75% -
  Horiz. % -9.01% -9.44% 42.47% 0.00% 201.45% 115.75% 100.00%
ROE 18.42 % 37.70 % -197.37 % - % -211.97 % -39.07 % -26.18 % -
  QoQ % -51.14% 119.10% 0.00% 0.00% -442.54% -49.24% -
  Horiz. % -70.36% -144.00% 753.90% 0.00% 809.66% 149.24% 100.00%
Per Share
31/01/10 31/10/09 30/07/09 30/06/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 0.62 0.96 0.70 - 0.49 0.49 0.53 13.35%
  QoQ % -35.42% 37.14% 0.00% 0.00% 0.00% -7.55% -
  Horiz. % 116.98% 181.13% 132.08% 0.00% 92.45% 92.45% 100.00%
EPS 0.14 0.23 -0.75 0.00 -2.48 -1.43 -1.33 -
  QoQ % -39.13% 130.67% 0.00% 0.00% -73.43% -7.52% -
  Horiz. % -10.53% -17.29% 56.39% -0.00% 186.47% 107.52% 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 0.0076 0.0061 0.0038 - 0.0117 0.0366 0.0508 -78.07%
  QoQ % 24.59% 60.53% 0.00% 0.00% -68.03% -27.95% -
  Horiz. % 14.96% 12.01% 7.48% 0.00% 23.03% 72.05% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,101,813
31/01/10 31/10/09 30/07/09 30/06/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 0.08 0.12 0.09 - 0.06 0.06 0.07 11.25%
  QoQ % -33.33% 33.33% 0.00% 0.00% 0.00% -14.29% -
  Horiz. % 114.29% 171.43% 128.57% 0.00% 85.71% 85.71% 100.00%
EPS 0.02 0.03 -0.09 0.00 -0.31 -0.18 -0.17 -
  QoQ % -33.33% 133.33% 0.00% 0.00% -72.22% -5.88% -
  Horiz. % -11.76% -17.65% 52.94% -0.00% 182.35% 105.88% 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 0.0010 0.0008 0.0005 - 0.0015 0.0046 0.0063 -77.01%
  QoQ % 25.00% 60.00% 0.00% 0.00% -67.39% -26.98% -
  Horiz. % 15.87% 12.70% 7.94% 0.00% 23.81% 73.02% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/10 31/10/09 30/07/09 30/06/09 30/04/09 31/01/09 31/10/08 CAGR
Date 29/01/10 30/10/09 30/07/09 30/06/09 30/04/09 30/01/09 31/10/08 -
Price 0.0900 0.0600 0.0700 0.0400 0.0600 0.0600 0.0900 -
P/RPS 14.62 6.22 10.01 0.00 12.31 12.27 17.09 -11.72%
  QoQ % 135.05% -37.86% 0.00% 0.00% 0.33% -28.20% -
  Horiz. % 85.55% 36.40% 58.57% 0.00% 72.03% 71.80% 100.00%
P/EPS 64.29 26.09 -9.33 0.00 -2.42 -4.20 -6.77 -
  QoQ % 146.42% 379.64% 0.00% 0.00% 42.38% 37.96% -
  Horiz. % -949.63% -385.38% 137.81% -0.00% 35.75% 62.04% 100.00%
EY 1.56 3.83 -10.71 0.00 -41.33 -23.83 -14.78 -
  QoQ % -59.27% 135.76% 0.00% 0.00% -73.44% -61.23% -
  Horiz. % -10.55% -25.91% 72.46% -0.00% 279.63% 161.23% 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 11.84 9.84 18.42 0.00 5.13 1.64 1.77 356.27%
  QoQ % 20.33% -46.58% 0.00% 0.00% 212.80% -7.34% -
  Horiz. % 668.93% 555.93% 1,040.68% 0.00% 289.83% 92.66% 100.00%
Price Multiplier on Announcement Date
31/01/10 31/10/09 30/07/09 30/06/09 30/04/09 31/01/09 31/10/08 CAGR
Date 21/04/10 21/04/10 25/09/09 - 30/06/09 26/03/09 19/12/08 -
Price 0.1200 0.1200 0.0900 0.0000 0.0400 0.0500 0.0600 -
P/RPS 19.50 12.44 12.87 0.00 8.21 10.22 11.39 53.64%
  QoQ % 56.75% -3.34% 0.00% 0.00% -19.67% -10.27% -
  Horiz. % 171.20% 109.22% 112.99% 0.00% 72.08% 89.73% 100.00%
P/EPS 85.71 52.17 -12.00 0.00 -1.61 -3.50 -4.51 -
  QoQ % 64.29% 534.75% 0.00% 0.00% 54.00% 22.39% -
  Horiz. % -1,900.44% -1,156.76% 266.08% -0.00% 35.70% 77.61% 100.00%
EY 1.17 1.92 -8.33 0.00 -62.00 -28.60 -22.17 -
  QoQ % -39.06% 123.05% 0.00% 0.00% -116.78% -29.00% -
  Horiz. % -5.28% -8.66% 37.57% -0.00% 279.66% 129.00% 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 15.79 19.67 23.68 0.00 3.42 1.37 1.18 693.82%
  QoQ % -19.73% -16.93% 0.00% 0.00% 149.64% 16.10% -
  Horiz. % 1,338.14% 1,666.95% 2,006.78% 0.00% 289.83% 116.10% 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