Highlights

[EDUSPEC] QoQ Quarter Result on 2012-06-30 [#3]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 29-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2012
Quarter 30-Jun-2012  [#3]
Profit Trend QoQ -     145.16%    YoY -     14.46%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 8,302 4,075 6,926 9,681 7,884 4,575 6,476 17.99%
  QoQ % 103.73% -41.16% -28.46% 22.79% 72.33% -29.35% -
  Horiz. % 128.20% 62.92% 106.95% 149.49% 121.74% 70.65% 100.00%
PBT 49 -2,659 100 2,249 903 -2,545 397 -75.18%
  QoQ % 101.84% -2,759.00% -95.55% 149.06% 135.48% -741.06% -
  Horiz. % 12.34% -669.77% 25.19% 566.50% 227.46% -641.06% 100.00%
Tax -7 -5 -65 -64 -13 -19 -225 -90.09%
  QoQ % -40.00% 92.31% -1.56% -392.31% 31.58% 91.56% -
  Horiz. % 3.11% 2.22% 28.89% 28.44% 5.78% 8.44% 100.00%
NP 42 -2,664 35 2,185 890 -2,564 172 -60.90%
  QoQ % 101.58% -7,711.43% -98.40% 145.51% 134.71% -1,590.70% -
  Horiz. % 24.42% -1,548.84% 20.35% 1,270.35% 517.44% -1,490.70% 100.00%
NP to SH 36 -2,643 27 2,177 888 -2,545 170 -64.44%
  QoQ % 101.36% -9,888.89% -98.76% 145.16% 134.89% -1,597.06% -
  Horiz. % 21.18% -1,554.71% 15.88% 1,280.59% 522.35% -1,497.06% 100.00%
Tax Rate 14.29 % - % 65.00 % 2.85 % 1.44 % - % 56.68 % -60.06%
  QoQ % 0.00% 0.00% 2,180.70% 97.92% 0.00% 0.00% -
  Horiz. % 25.21% 0.00% 114.68% 5.03% 2.54% 0.00% 100.00%
Total Cost 8,260 6,739 6,891 7,496 6,994 7,139 6,304 19.72%
  QoQ % 22.57% -2.21% -8.07% 7.18% -2.03% 13.25% -
  Horiz. % 131.03% 106.90% 109.31% 118.91% 110.95% 113.25% 100.00%
Net Worth 11,520 12,257 1,053,000 15,128 12,950 12,171 14,959 -15.97%
  QoQ % -6.02% -98.84% 6,860.46% 16.82% 6.39% -18.64% -
  Horiz. % 77.01% 81.93% 7,038.77% 101.13% 86.56% 81.36% 100.00%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 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
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 11,520 12,257 1,053,000 15,128 12,950 12,171 14,959 -15.97%
  QoQ % -6.02% -98.84% 6,860.46% 16.82% 6.39% -18.64% -
  Horiz. % 77.01% 81.93% 7,038.77% 101.13% 86.56% 81.36% 100.00%
NOSH 360,000 383,043 270,000 368,983 370,000 368,840 339,999 3.88%
  QoQ % -6.02% 41.87% -26.83% -0.27% 0.31% 8.48% -
  Horiz. % 105.88% 112.66% 79.41% 108.52% 108.82% 108.48% 100.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 0.51 % -65.37 % 0.51 % 22.57 % 11.29 % -56.04 % 2.66 % -66.72%
  QoQ % 100.78% -12,917.65% -97.74% 99.91% 120.15% -2,206.77% -
  Horiz. % 19.17% -2,457.52% 19.17% 848.50% 424.44% -2,106.77% 100.00%
ROE 0.31 % -21.56 % 0.00 % 14.39 % 6.86 % -20.91 % 1.14 % -57.99%
  QoQ % 101.44% 0.00% 0.00% 109.77% 132.81% -1,934.21% -
  Horiz. % 27.19% -1,891.23% 0.00% 1,262.28% 601.75% -1,834.21% 100.00%
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 2.31 1.06 2.57 2.62 2.13 1.24 1.90 13.90%
  QoQ % 117.92% -58.75% -1.91% 23.00% 71.77% -34.74% -
  Horiz. % 121.58% 55.79% 135.26% 137.89% 112.11% 65.26% 100.00%
EPS 0.01 -0.69 0.01 0.59 0.24 -0.69 0.05 -65.77%
  QoQ % 101.45% -7,000.00% -98.31% 145.83% 134.78% -1,480.00% -
  Horiz. % 20.00% -1,380.00% 20.00% 1,180.00% 480.00% -1,380.00% 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 0.0320 0.0320 3.9000 0.0410 0.0350 0.0330 0.0440 -19.11%
  QoQ % 0.00% -99.18% 9,412.20% 17.14% 6.06% -25.00% -
  Horiz. % 72.73% 72.73% 8,863.64% 93.18% 79.55% 75.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,652,720
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 0.50 0.25 0.42 0.59 0.48 0.28 0.39 18.00%
  QoQ % 100.00% -40.48% -28.81% 22.92% 71.43% -28.21% -
  Horiz. % 128.21% 64.10% 107.69% 151.28% 123.08% 71.79% 100.00%
EPS 0.00 -0.16 0.00 0.13 0.05 -0.15 0.01 -
  QoQ % 0.00% 0.00% 0.00% 160.00% 133.33% -1,600.00% -
  Horiz. % 0.00% -1,600.00% 0.00% 1,300.00% 500.00% -1,500.00% 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 0.0070 0.0074 0.6371 0.0092 0.0078 0.0074 0.0091 -16.03%
  QoQ % -5.41% -98.84% 6,825.00% 17.95% 5.41% -18.68% -
  Horiz. % 76.92% 81.32% 7,001.10% 101.10% 85.71% 81.32% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.0800 0.0900 0.0900 0.1100 0.1100 0.1100 0.0900 -
P/RPS 3.47 8.46 3.51 4.19 5.16 8.87 4.73 -18.64%
  QoQ % -58.98% 141.03% -16.23% -18.80% -41.83% 87.53% -
  Horiz. % 73.36% 178.86% 74.21% 88.58% 109.09% 187.53% 100.00%
P/EPS 800.00 -13.04 900.00 18.64 45.83 -15.94 180.00 170.07%
  QoQ % 6,234.97% -101.45% 4,728.33% -59.33% 387.52% -108.86% -
  Horiz. % 444.44% -7.24% 500.00% 10.36% 25.46% -8.86% 100.00%
EY 0.13 -7.67 0.11 5.36 2.18 -6.27 0.56 -62.19%
  QoQ % 101.69% -7,072.73% -97.95% 145.87% 134.77% -1,219.64% -
  Horiz. % 23.21% -1,369.64% 19.64% 957.14% 389.29% -1,119.64% 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 2.50 2.81 0.02 2.68 3.14 3.33 2.05 14.13%
  QoQ % -11.03% 13,950.00% -99.25% -14.65% -5.71% 62.44% -
  Horiz. % 121.95% 137.07% 0.98% 130.73% 153.17% 162.44% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 30/05/13 27/02/13 27/11/12 29/08/12 29/05/12 29/02/12 30/11/11 -
Price 0.0950 0.0900 0.0800 0.0900 0.1200 0.1100 0.1200 -
P/RPS 4.12 8.46 3.12 3.43 5.63 8.87 6.30 -24.64%
  QoQ % -51.30% 171.15% -9.04% -39.08% -36.53% 40.79% -
  Horiz. % 65.40% 134.29% 49.52% 54.44% 89.37% 140.79% 100.00%
P/EPS 950.00 -13.04 800.00 15.25 50.00 -15.94 240.00 150.02%
  QoQ % 7,385.28% -101.63% 5,145.90% -69.50% 413.68% -106.64% -
  Horiz. % 395.83% -5.43% 333.33% 6.35% 20.83% -6.64% 100.00%
EY 0.11 -7.67 0.13 6.56 2.00 -6.27 0.42 -59.03%
  QoQ % 101.43% -6,000.00% -98.02% 228.00% 131.90% -1,592.86% -
  Horiz. % 26.19% -1,826.19% 30.95% 1,561.90% 476.19% -1,492.86% 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 2.97 2.81 0.02 2.20 3.43 3.33 2.73 5.77%
  QoQ % 5.69% 13,950.00% -99.09% -35.86% 3.00% 21.98% -
  Horiz. % 108.79% 102.93% 0.73% 80.59% 125.64% 121.98% 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.
 


 

335  331  567  754 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.34+0.01 
 NETX 0.010.00 
 HSI-H6S 0.21+0.025 
 HSI-H8B 0.40+0.04 
 IKHMAS 0.1250.00 
 MNC-PA 0.0350.00 
 HSI-C7J 0.18-0.035 
 VSOLAR 0.090.00 
 FGV 0.915+0.02 
 GPACKET-WB 0.26-0.01 

TOP ARTICLES

1. GENM: A relook into Genting Malaysia from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
2. WHY SCOMI ENERGY (7045) CAN FOLLOW CARIMIN AND GO UP 400% FROM ITS LOWS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Technical View - Genting Malaysia Bhd (GENM, 4715) Rakuten Trade Research Reports
4. [转贴] 明年不管你是做什麼行業的,都要看看這篇文章 Good Articles to Share
5. Who is Najib’s most-hated opponent in Pakatan? save malaysia!!!
6. Jaks Resources - An excellent joint venture deal with CPECC DK66
7. Oil & Gas - Petronas’ downward capex trend to stabilise next year AmInvest Research Reports
8. SCOMIES, OPCOM & NETX: 3 GOOD STOCKS WITH GREAT POTENTIAL, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers