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 - 3,531,268
31/03/12 31/12/11 30/03/19 30/06/11 31/03/11 30/09/18 30/06/18 CAGR
RPS 0.22 0.13 0.18 0.26 0.22 0.13 0.20 6.55%
  QoQ % 69.23% -27.78% -30.77% 18.18% 69.23% -35.00% -
  Horiz. % 110.00% 65.00% 90.00% 130.00% 110.00% 65.00% 100.00%
EPS 0.03 -0.07 0.00 0.05 0.01 -0.06 0.01 107.87%
  QoQ % 142.86% 0.00% 0.00% 400.00% 116.67% -700.00% -
  Horiz. % 300.00% -700.00% 0.00% 500.00% 100.00% -600.00% 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 0.0037 0.0034 0.0042 0.0030 0.0000 0.0025 0.0028 20.40%
  QoQ % 8.82% -19.05% 40.00% 0.00% 0.00% -10.71% -
  Horiz. % 132.14% 121.43% 150.00% 107.14% 0.00% 89.29% 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
30/09/12 01/07/11 30/03/12 31/12/11 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.
 


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
 
 

363  761  417  437 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.145+0.045 
 NETX 0.020.00 
 AT 0.13+0.01 
 VELESTO 0.165+0.02 
 VC 0.10+0.005 
 SAPNRG-WA 0.085+0.04 
 TRIVE 0.025-0.005 
 PHB 0.04-0.005 
 LAMBO 0.065-0.01 
 KNM 0.26+0.03 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers