Highlights

[EDUSPEC] QoQ Quarter Result on 2010-06-30 [#0]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 25-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2010
30-Jun-2010
Profit Trend QoQ -     111.49%    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 30/04/10 31/01/10 31/10/09 CAGR
Revenue 7,655 4,557 6,970 6,612 12,059 866 1,330 244.88%
  QoQ % 67.98% -34.62% 5.41% -45.17% 1,292.49% -34.89% -
  Horiz. % 575.56% 342.63% 524.06% 497.14% 906.69% 65.11% 100.00%
PBT 698 -2,312 896 1,327 -11,345 197 214 130.78%
  QoQ % 130.19% -358.04% -32.48% 111.70% -5,858.88% -7.94% -
  Horiz. % 326.17% -1,080.37% 418.69% 620.09% -5,301.40% 92.06% 100.00%
Tax -18 -9 -425 -35 196 0 103 -
  QoQ % -100.00% 97.88% -1,114.29% -117.86% 0.00% 0.00% -
  Horiz. % -17.48% -8.74% -412.62% -33.98% 190.29% 0.00% 100.00%
NP 680 -2,321 471 1,292 -11,149 197 317 71.58%
  QoQ % 129.30% -592.78% -63.54% 111.59% -5,759.39% -37.85% -
  Horiz. % 214.51% -732.18% 148.58% 407.57% -3,517.03% 62.15% 100.00%
NP to SH 369 -2,087 471 1,281 -11,149 197 317 11.34%
  QoQ % 117.68% -543.10% -63.23% 111.49% -5,759.39% -37.85% -
  Horiz. % 116.40% -658.36% 148.58% 404.10% -3,517.03% 62.15% 100.00%
Tax Rate 2.58 % - % 47.43 % 2.64 % - % - % -48.13 % -
  QoQ % 0.00% 0.00% 1,696.59% 0.00% 0.00% 0.00% -
  Horiz. % -5.36% 0.00% -98.55% -5.49% 0.00% 0.00% 100.00%
Total Cost 6,975 6,878 6,499 5,320 23,208 669 1,013 291.49%
  QoQ % 1.41% 5.83% 22.16% -77.08% 3,369.06% -33.96% -
  Horiz. % 688.55% 678.97% 641.56% 525.17% 2,291.02% 66.04% 100.00%
Net Worth 0 8,889 9,898 9,025 4,722 1,069 840 -
  QoQ % 0.00% -10.19% 9.68% 91.12% 341.58% 27.20% -
  Horiz. % 0.00% 1,057.35% 1,177.37% 1,073.49% 561.69% 127.20% 100.00%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 30/04/10 31/01/10 31/10/09 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
31/03/11 31/12/10 30/09/10 30/06/10 30/04/10 31/01/10 31/10/09 CAGR
Net Worth 0 8,889 9,898 9,025 4,722 1,069 840 -
  QoQ % 0.00% -10.19% 9.68% 91.12% 341.58% 27.20% -
  Horiz. % 0.00% 1,057.35% 1,177.37% 1,073.49% 561.69% 127.20% 100.00%
NOSH 335,454 329,242 291,136 291,136 177,531 140,714 137,826 87.61%
  QoQ % 1.89% 13.09% 0.00% 63.99% 26.16% 2.10% -
  Horiz. % 243.39% 238.88% 211.23% 211.23% 128.81% 102.10% 100.00%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 30/04/10 31/01/10 31/10/09 CAGR
NP Margin 8.88 % -50.93 % 6.76 % 19.54 % -92.45 % 22.75 % 23.83 % -50.26%
  QoQ % 117.44% -853.40% -65.40% 121.14% -506.37% -4.53% -
  Horiz. % 37.26% -213.72% 28.37% 82.00% -387.96% 95.47% 100.00%
ROE - % -23.48 % 4.76 % 14.19 % -236.09 % 18.42 % 37.70 % -
  QoQ % 0.00% -593.28% -66.46% 106.01% -1,381.70% -51.14% -
  Horiz. % 0.00% -62.28% 12.63% 37.64% -626.23% 48.86% 100.00%
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 2.28 1.38 2.39 2.27 6.79 0.62 0.96 84.39%
  QoQ % 65.22% -42.26% 5.29% -66.57% 995.16% -35.42% -
  Horiz. % 237.50% 143.75% 248.96% 236.46% 707.29% 64.58% 100.00%
EPS 0.00 -0.66 0.00 0.44 -6.28 0.14 0.23 -
  QoQ % 0.00% 0.00% 0.00% 107.01% -4,585.71% -39.13% -
  Horiz. % 0.00% -286.96% 0.00% 191.30% -2,730.43% 60.87% 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 0.0000 0.0270 0.0340 0.0310 0.0266 0.0076 0.0061 -
  QoQ % 0.00% -20.59% 9.68% 16.54% 250.00% 24.59% -
  Horiz. % 0.00% 442.62% 557.38% 508.20% 436.07% 124.59% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,101,813
31/03/11 31/12/10 30/09/10 30/06/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 0.69 0.41 0.63 0.60 1.09 0.08 0.12 244.64%
  QoQ % 68.29% -34.92% 5.00% -44.95% 1,262.50% -33.33% -
  Horiz. % 575.00% 341.67% 525.00% 500.00% 908.33% 66.67% 100.00%
EPS 0.03 -0.19 0.04 0.12 -1.01 0.02 0.03 -
  QoQ % 115.79% -575.00% -66.67% 111.88% -5,150.00% -33.33% -
  Horiz. % 100.00% -633.33% 133.33% 400.00% -3,366.67% 66.67% 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 0.0000 0.0081 0.0090 0.0082 0.0043 0.0010 0.0008 -
  QoQ % 0.00% -10.00% 9.76% 90.70% 330.00% 25.00% -
  Horiz. % 0.00% 1,012.50% 1,125.00% 1,025.00% 537.50% 125.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 30/04/10 31/01/10 31/10/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 30/04/10 29/01/10 30/10/09 -
Price 0.1400 0.1700 0.1900 0.1400 0.1200 0.0900 0.0600 -
P/RPS 6.14 12.28 7.94 6.16 1.77 14.62 6.22 -0.91%
  QoQ % -50.00% 54.66% 28.90% 248.02% -87.89% 135.05% -
  Horiz. % 98.71% 197.43% 127.65% 99.04% 28.46% 235.05% 100.00%
P/EPS 127.27 -26.82 117.44 31.82 -1.91 64.29 26.09 206.79%
  QoQ % 574.53% -122.84% 269.08% 1,765.97% -102.97% 146.42% -
  Horiz. % 487.81% -102.80% 450.13% 121.96% -7.32% 246.42% 100.00%
EY 0.79 -3.73 0.85 3.14 -52.33 1.56 3.83 -67.26%
  QoQ % 121.18% -538.82% -72.93% 106.00% -3,454.49% -59.27% -
  Horiz. % 20.63% -97.39% 22.19% 81.98% -1,366.32% 40.73% 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 0.00 6.30 5.59 4.52 4.51 11.84 9.84 -
  QoQ % 0.00% 12.70% 23.67% 0.22% -61.91% 20.33% -
  Horiz. % 0.00% 64.02% 56.81% 45.93% 45.83% 120.33% 100.00%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 30/04/10 31/01/10 31/10/09 CAGR
Date 23/05/11 21/02/11 30/11/10 25/08/10 30/06/10 21/04/10 21/04/10 -
Price 0.1300 0.1400 0.2000 0.1400 0.1400 0.1200 0.1200 -
P/RPS 5.70 10.11 8.35 6.16 2.06 19.50 12.44 -42.42%
  QoQ % -43.62% 21.08% 35.55% 199.03% -89.44% 56.75% -
  Horiz. % 45.82% 81.27% 67.12% 49.52% 16.56% 156.75% 100.00%
P/EPS 118.18 -22.09 123.62 31.82 -2.23 85.71 52.17 78.32%
  QoQ % 634.99% -117.87% 288.50% 1,526.91% -102.60% 64.29% -
  Horiz. % 226.53% -42.34% 236.96% 60.99% -4.27% 164.29% 100.00%
EY 0.85 -4.53 0.81 3.14 -44.86 1.17 1.92 -43.81%
  QoQ % 118.76% -659.26% -74.20% 107.00% -3,934.19% -39.06% -
  Horiz. % 44.27% -235.94% 42.19% 163.54% -2,336.46% 60.94% 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 0.00 5.19 5.88 4.52 5.26 15.79 19.67 -
  QoQ % 0.00% -11.73% 30.09% -14.07% -66.69% -19.73% -
  Horiz. % 0.00% 26.39% 29.89% 22.98% 26.74% 80.27% 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  384  489  646 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.36-0.005 
 SAPNRG-WA 0.145+0.01 
 ORION 0.205+0.015 
 DESTINI 0.34+0.025 
 PUC 0.105-0.005 
 IRIS 0.15+0.01 
 APFT 0.02+0.005 
 ARMADA 0.20+0.01 
 HSI-C3V 0.125+0.02 
 DAYANG 1.62-0.09 
Partners & Brokers