Highlights

[EDUSPEC] QoQ Quarter Result on 2010-09-30 [#4]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 30-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2010
Quarter 30-Sep-2010  [#4]
Profit Trend QoQ -     -63.23%    YoY -     104.22%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 30/04/10 31/01/10 CAGR
Revenue 9,342 7,655 4,557 6,970 6,612 12,059 866 439.60%
  QoQ % 22.04% 67.98% -34.62% 5.41% -45.17% 1,292.49% -
  Horiz. % 1,078.75% 883.95% 526.21% 804.85% 763.51% 1,392.49% 100.00%
PBT 2,034 698 -2,312 896 1,327 -11,345 197 423.09%
  QoQ % 191.40% 130.19% -358.04% -32.48% 111.70% -5,858.88% -
  Horiz. % 1,032.49% 354.31% -1,173.60% 454.82% 673.60% -5,758.88% 100.00%
Tax -94 -18 -9 -425 -35 196 0 -
  QoQ % -422.22% -100.00% 97.88% -1,114.29% -117.86% 0.00% -
  Horiz. % -47.96% -9.18% -4.59% -216.84% -17.86% 100.00% -
NP 1,940 680 -2,321 471 1,292 -11,149 197 405.84%
  QoQ % 185.29% 129.30% -592.78% -63.54% 111.59% -5,759.39% -
  Horiz. % 984.77% 345.18% -1,178.17% 239.09% 655.84% -5,659.39% 100.00%
NP to SH 1,902 369 -2,087 471 1,281 -11,149 197 398.80%
  QoQ % 415.45% 117.68% -543.10% -63.23% 111.49% -5,759.39% -
  Horiz. % 965.48% 187.31% -1,059.39% 239.09% 650.25% -5,659.39% 100.00%
Tax Rate 4.62 % 2.58 % - % 47.43 % 2.64 % - % - % -
  QoQ % 79.07% 0.00% 0.00% 1,696.59% 0.00% 0.00% -
  Horiz. % 175.00% 97.73% 0.00% 1,796.59% 100.00% - -
Total Cost 7,402 6,975 6,878 6,499 5,320 23,208 669 449.37%
  QoQ % 6.12% 1.41% 5.83% 22.16% -77.08% 3,369.06% -
  Horiz. % 1,106.43% 1,042.60% 1,028.10% 971.45% 795.22% 3,469.06% 100.00%
Net Worth 10,493 0 8,889 9,898 9,025 4,722 1,069 404.56%
  QoQ % 0.00% 0.00% -10.19% 9.68% 91.12% 341.58% -
  Horiz. % 981.25% 0.00% 831.24% 925.60% 843.93% 441.58% 100.00%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 30/04/10 31/01/10 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
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 30/04/10 31/01/10 CAGR
Net Worth 10,493 0 8,889 9,898 9,025 4,722 1,069 404.56%
  QoQ % 0.00% 0.00% -10.19% 9.68% 91.12% 341.58% -
  Horiz. % 981.25% 0.00% 831.24% 925.60% 843.93% 441.58% 100.00%
NOSH 327,931 335,454 329,242 291,136 291,136 177,531 140,714 82.15%
  QoQ % -2.24% 1.89% 13.09% 0.00% 63.99% 26.16% -
  Horiz. % 233.05% 238.39% 233.98% 206.90% 206.90% 126.16% 100.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 30/04/10 31/01/10 CAGR
NP Margin 20.77 % 8.88 % -50.93 % 6.76 % 19.54 % -92.45 % 22.75 % -6.25%
  QoQ % 133.90% 117.44% -853.40% -65.40% 121.14% -506.37% -
  Horiz. % 91.30% 39.03% -223.87% 29.71% 85.89% -406.37% 100.00%
ROE 18.13 % - % -23.48 % 4.76 % 14.19 % -236.09 % 18.42 % -1.12%
  QoQ % 0.00% 0.00% -593.28% -66.46% 106.01% -1,381.70% -
  Horiz. % 98.43% 0.00% -127.47% 25.84% 77.04% -1,281.70% 100.00%
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 30/04/10 31/01/10 CAGR
RPS 2.85 2.28 1.38 2.39 2.27 6.79 0.62 194.79%
  QoQ % 25.00% 65.22% -42.26% 5.29% -66.57% 995.16% -
  Horiz. % 459.68% 367.74% 222.58% 385.48% 366.13% 1,095.16% 100.00%
EPS 0.58 0.00 -0.66 0.00 0.44 -6.28 0.14 173.84%
  QoQ % 0.00% 0.00% 0.00% 0.00% 107.01% -4,585.71% -
  Horiz. % 414.29% 0.00% -471.43% 0.00% 314.29% -4,485.71% 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 0.0000 0.0270 0.0340 0.0310 0.0266 0.0076 177.01%
  QoQ % 0.00% 0.00% -20.59% 9.68% 16.54% 250.00% -
  Horiz. % 421.05% 0.00% 355.26% 447.37% 407.89% 350.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,046,287
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 30/04/10 31/01/10 CAGR
RPS 0.31 0.25 0.15 0.23 0.22 0.40 0.03 423.40%
  QoQ % 24.00% 66.67% -34.78% 4.55% -45.00% 1,233.33% -
  Horiz. % 1,033.33% 833.33% 500.00% 766.67% 733.33% 1,333.33% 100.00%
EPS 0.06 0.01 -0.07 0.02 0.04 -0.37 0.01 256.05%
  QoQ % 500.00% 114.29% -450.00% -50.00% 110.81% -3,800.00% -
  Horiz. % 600.00% 100.00% -700.00% 200.00% 400.00% -3,700.00% 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 0.0034 0.0000 0.0029 0.0032 0.0030 0.0016 0.0004 355.74%
  QoQ % 0.00% 0.00% -9.37% 6.67% 87.50% 300.00% -
  Horiz. % 850.00% 0.00% 725.00% 800.00% 750.00% 400.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 30/04/10 31/01/10 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 30/04/10 29/01/10 -
Price 0.1100 0.1400 0.1700 0.1900 0.1400 0.1200 0.0900 -
P/RPS 3.86 6.14 12.28 7.94 6.16 1.77 14.62 -61.09%
  QoQ % -37.13% -50.00% 54.66% 28.90% 248.02% -87.89% -
  Horiz. % 26.40% 42.00% 83.99% 54.31% 42.13% 12.11% 100.00%
P/EPS 18.97 127.27 -26.82 117.44 31.82 -1.91 64.29 -57.90%
  QoQ % -85.09% 574.53% -122.84% 269.08% 1,765.97% -102.97% -
  Horiz. % 29.51% 197.96% -41.72% 182.67% 49.49% -2.97% 100.00%
EY 5.27 0.79 -3.73 0.85 3.14 -52.33 1.56 136.97%
  QoQ % 567.09% 121.18% -538.82% -72.93% 106.00% -3,454.49% -
  Horiz. % 337.82% 50.64% -239.10% 54.49% 201.28% -3,354.49% 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 3.44 0.00 6.30 5.59 4.52 4.51 11.84 -58.36%
  QoQ % 0.00% 0.00% 12.70% 23.67% 0.22% -61.91% -
  Horiz. % 29.05% 0.00% 53.21% 47.21% 38.18% 38.09% 100.00%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 30/04/10 31/01/10 CAGR
Date 22/08/11 23/05/11 21/02/11 30/11/10 25/08/10 30/06/10 21/04/10 -
Price 0.1100 0.1300 0.1400 0.2000 0.1400 0.1400 0.1200 -
P/RPS 3.86 5.70 10.11 8.35 6.16 2.06 19.50 -68.27%
  QoQ % -32.28% -43.62% 21.08% 35.55% 199.03% -89.44% -
  Horiz. % 19.79% 29.23% 51.85% 42.82% 31.59% 10.56% 100.00%
P/EPS 18.97 118.18 -22.09 123.62 31.82 -2.23 85.71 -65.66%
  QoQ % -83.95% 634.99% -117.87% 288.50% 1,526.91% -102.60% -
  Horiz. % 22.13% 137.88% -25.77% 144.23% 37.13% -2.60% 100.00%
EY 5.27 0.85 -4.53 0.81 3.14 -44.86 1.17 190.57%
  QoQ % 520.00% 118.76% -659.26% -74.20% 107.00% -3,934.19% -
  Horiz. % 450.43% 72.65% -387.18% 69.23% 268.38% -3,834.19% 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 3.44 0.00 5.19 5.88 4.52 5.26 15.79 -66.04%
  QoQ % 0.00% 0.00% -11.73% 30.09% -14.07% -66.69% -
  Horiz. % 21.79% 0.00% 32.87% 37.24% 28.63% 33.31% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

280  546  558  861 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EAH 0.015-0.01 
 DNEX 0.91+0.045 
 EASTLND-OR 0.01-0.005 
 SCIB 0.27+0.065 
 SMTRACK 0.225-0.01 
 AHB 0.135+0.005 
 AGES 0.035-0.01 
 AIRASIA 0.59-0.025 
 MYEG 0.945-0.05 
 SCIB-WB 0.105+0.03 
PARTNERS & BROKERS