Highlights

[EDUSPEC] QoQ Quarter Result on 2011-06-30 [#3]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 22-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2011
Quarter 30-Jun-2011  [#3]
Profit Trend QoQ -     415.45%    YoY -     48.48%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 7,884 4,575 6,476 9,342 7,655 4,557 6,970 8.55%
  QoQ % 72.33% -29.35% -30.68% 22.04% 67.98% -34.62% -
  Horiz. % 113.11% 65.64% 92.91% 134.03% 109.83% 65.38% 100.00%
PBT 903 -2,545 397 2,034 698 -2,312 896 0.52%
  QoQ % 135.48% -741.06% -80.48% 191.40% 130.19% -358.04% -
  Horiz. % 100.78% -284.04% 44.31% 227.01% 77.90% -258.04% 100.00%
Tax -13 -19 -225 -94 -18 -9 -425 -90.20%
  QoQ % 31.58% 91.56% -139.36% -422.22% -100.00% 97.88% -
  Horiz. % 3.06% 4.47% 52.94% 22.12% 4.24% 2.12% 100.00%
NP 890 -2,564 172 1,940 680 -2,321 471 52.78%
  QoQ % 134.71% -1,590.70% -91.13% 185.29% 129.30% -592.78% -
  Horiz. % 188.96% -544.37% 36.52% 411.89% 144.37% -492.78% 100.00%
NP to SH 888 -2,545 170 1,902 369 -2,087 471 52.56%
  QoQ % 134.89% -1,597.06% -91.06% 415.45% 117.68% -543.10% -
  Horiz. % 188.54% -540.34% 36.09% 403.82% 78.34% -443.10% 100.00%
Tax Rate 1.44 % - % 56.68 % 4.62 % 2.58 % - % 47.43 % -90.25%
  QoQ % 0.00% 0.00% 1,126.84% 79.07% 0.00% 0.00% -
  Horiz. % 3.04% 0.00% 119.50% 9.74% 5.44% 0.00% 100.00%
Total Cost 6,994 7,139 6,304 7,402 6,975 6,878 6,499 5.01%
  QoQ % -2.03% 13.25% -14.83% 6.12% 1.41% 5.83% -
  Horiz. % 107.62% 109.85% 97.00% 113.89% 107.32% 105.83% 100.00%
Net Worth 12,950 12,171 14,959 10,493 0 8,889 9,898 19.60%
  QoQ % 6.39% -18.64% 42.56% 0.00% 0.00% -10.19% -
  Horiz. % 130.83% 122.96% 151.13% 106.01% 0.00% 89.81% 100.00%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 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
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 12,950 12,171 14,959 10,493 0 8,889 9,898 19.60%
  QoQ % 6.39% -18.64% 42.56% 0.00% 0.00% -10.19% -
  Horiz. % 130.83% 122.96% 151.13% 106.01% 0.00% 89.81% 100.00%
NOSH 370,000 368,840 339,999 327,931 335,454 329,242 291,136 17.31%
  QoQ % 0.31% 8.48% 3.68% -2.24% 1.89% 13.09% -
  Horiz. % 127.09% 126.69% 116.78% 112.64% 115.22% 113.09% 100.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 11.29 % -56.04 % 2.66 % 20.77 % 8.88 % -50.93 % 6.76 % 40.72%
  QoQ % 120.15% -2,206.77% -87.19% 133.90% 117.44% -853.40% -
  Horiz. % 167.01% -828.99% 39.35% 307.25% 131.36% -753.40% 100.00%
ROE 6.86 % -20.91 % 1.14 % 18.13 % - % -23.48 % 4.76 % 27.56%
  QoQ % 132.81% -1,934.21% -93.71% 0.00% 0.00% -593.28% -
  Horiz. % 144.12% -439.29% 23.95% 380.88% 0.00% -493.28% 100.00%
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 2.13 1.24 1.90 2.85 2.28 1.38 2.39 -7.38%
  QoQ % 71.77% -34.74% -33.33% 25.00% 65.22% -42.26% -
  Horiz. % 89.12% 51.88% 79.50% 119.25% 95.40% 57.74% 100.00%
EPS 0.24 -0.69 0.05 0.58 0.00 -0.66 0.00 -
  QoQ % 134.78% -1,480.00% -91.38% 0.00% 0.00% 0.00% -
  Horiz. % -36.36% 104.55% -7.58% -87.88% -0.00% 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 0.0350 0.0330 0.0440 0.0320 0.0000 0.0270 0.0340 1.95%
  QoQ % 6.06% -25.00% 37.50% 0.00% 0.00% -20.59% -
  Horiz. % 102.94% 97.06% 129.41% 94.12% 0.00% 79.41% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,101,813
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 0.72 0.42 0.59 0.85 0.69 0.41 0.63 9.30%
  QoQ % 71.43% -28.81% -30.59% 23.19% 68.29% -34.92% -
  Horiz. % 114.29% 66.67% 93.65% 134.92% 109.52% 65.08% 100.00%
EPS 0.08 -0.23 0.02 0.17 0.03 -0.19 0.04 58.67%
  QoQ % 134.78% -1,250.00% -88.24% 466.67% 115.79% -575.00% -
  Horiz. % 200.00% -575.00% 50.00% 425.00% 75.00% -475.00% 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 0.0118 0.0110 0.0136 0.0095 0.0000 0.0081 0.0090 19.77%
  QoQ % 7.27% -19.12% 43.16% 0.00% 0.00% -10.00% -
  Horiz. % 131.11% 122.22% 151.11% 105.56% 0.00% 90.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.1100 0.1100 0.0900 0.1100 0.1400 0.1700 0.1900 -
P/RPS 5.16 8.87 4.73 3.86 6.14 12.28 7.94 -24.95%
  QoQ % -41.83% 87.53% 22.54% -37.13% -50.00% 54.66% -
  Horiz. % 64.99% 111.71% 59.57% 48.61% 77.33% 154.66% 100.00%
P/EPS 45.83 -15.94 180.00 18.97 127.27 -26.82 117.44 -46.57%
  QoQ % 387.52% -108.86% 848.87% -85.09% 574.53% -122.84% -
  Horiz. % 39.02% -13.57% 153.27% 16.15% 108.37% -22.84% 100.00%
EY 2.18 -6.27 0.56 5.27 0.79 -3.73 0.85 87.26%
  QoQ % 134.77% -1,219.64% -89.37% 567.09% 121.18% -538.82% -
  Horiz. % 256.47% -737.65% 65.88% 620.00% 92.94% -438.82% 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 3.14 3.33 2.05 3.44 0.00 6.30 5.59 -31.90%
  QoQ % -5.71% 62.44% -40.41% 0.00% 0.00% 12.70% -
  Horiz. % 56.17% 59.57% 36.67% 61.54% 0.00% 112.70% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 29/05/12 29/02/12 30/11/11 22/08/11 23/05/11 21/02/11 30/11/10 -
Price 0.1200 0.1100 0.1200 0.1100 0.1300 0.1400 0.2000 -
P/RPS 5.63 8.87 6.30 3.86 5.70 10.11 8.35 -23.09%
  QoQ % -36.53% 40.79% 63.21% -32.28% -43.62% 21.08% -
  Horiz. % 67.43% 106.23% 75.45% 46.23% 68.26% 121.08% 100.00%
P/EPS 50.00 -15.94 240.00 18.97 118.18 -22.09 123.62 -45.28%
  QoQ % 413.68% -106.64% 1,165.16% -83.95% 634.99% -117.87% -
  Horiz. % 40.45% -12.89% 194.14% 15.35% 95.60% -17.87% 100.00%
EY 2.00 -6.27 0.42 5.27 0.85 -4.53 0.81 82.58%
  QoQ % 131.90% -1,592.86% -92.03% 520.00% 118.76% -659.26% -
  Horiz. % 246.91% -774.07% 51.85% 650.62% 104.94% -559.26% 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 3.43 3.33 2.73 3.44 0.00 5.19 5.88 -30.16%
  QoQ % 3.00% 21.98% -20.64% 0.00% 0.00% -11.73% -
  Horiz. % 58.33% 56.63% 46.43% 58.50% 0.00% 88.27% 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.
 


 

353  351  537  671 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BJCORP 0.2650.00 
 HIBISCS 1.10+0.04 
 MYEG 1.39+0.09 
 SAPNRG-WA 0.1450.00 
 DYNACIA 0.095-0.005 
 ORION 0.215+0.015 
 DAYANG 1.33-0.06 
 HSI-C5D 0.34-0.015 
 SAPNRG 0.345-0.005 
 HSI-C3V 0.05-0.015 
Partners & Brokers