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 - 1,067,500
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 0.75 0.37 0.63 0.88 0.72 0.42 0.59 17.33%
  QoQ % 102.70% -41.27% -28.41% 22.22% 71.43% -28.81% -
  Horiz. % 127.12% 62.71% 106.78% 149.15% 122.03% 71.19% 100.00%
EPS 0.00 -0.24 0.00 0.20 0.08 -0.23 0.02 -
  QoQ % 0.00% 0.00% 0.00% 150.00% 134.78% -1,250.00% -
  Horiz. % 0.00% -1,200.00% 0.00% 1,000.00% 400.00% -1,150.00% 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 0.0105 0.0111 0.9557 0.0137 0.0118 0.0110 0.0136 -15.83%
  QoQ % -5.41% -98.84% 6,875.91% 16.10% 7.27% -19.12% -
  Horiz. % 77.21% 81.62% 7,027.21% 100.74% 86.76% 80.88% 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.
 


 

299  359  495  758 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.0750.00 
 LAMBO 0.07+0.005 
 LAMBO-WB 0.010.00 
 IMPIANA 0.045+0.005 
 HSI-C5G 0.16-0.025 
 EKOVEST 0.835+0.005 
 VC 0.305+0.02 
 HSI-H6G 0.305+0.07 
 PWORTH 0.07+0.005 
 EKOVEST-WB 0.345+0.005 
Partners & Brokers