Highlights

[EDUSPEC] QoQ Quarter Result on 2011-09-30 [#4]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 30-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2011
Quarter 30-Sep-2011  [#4]
Profit Trend QoQ -     -91.06%    YoY -     -63.91%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 9,681 7,884 4,575 6,476 9,342 7,655 4,557 65.33%
  QoQ % 22.79% 72.33% -29.35% -30.68% 22.04% 67.98% -
  Horiz. % 212.44% 173.01% 100.39% 142.11% 205.00% 167.98% 100.00%
PBT 2,249 903 -2,545 397 2,034 698 -2,312 -
  QoQ % 149.06% 135.48% -741.06% -80.48% 191.40% 130.19% -
  Horiz. % -97.28% -39.06% 110.08% -17.17% -87.98% -30.19% 100.00%
Tax -64 -13 -19 -225 -94 -18 -9 270.23%
  QoQ % -392.31% 31.58% 91.56% -139.36% -422.22% -100.00% -
  Horiz. % 711.11% 144.44% 211.11% 2,500.00% 1,044.44% 200.00% 100.00%
NP 2,185 890 -2,564 172 1,940 680 -2,321 -
  QoQ % 145.51% 134.71% -1,590.70% -91.13% 185.29% 129.30% -
  Horiz. % -94.14% -38.35% 110.47% -7.41% -83.58% -29.30% 100.00%
NP to SH 2,177 888 -2,545 170 1,902 369 -2,087 -
  QoQ % 145.16% 134.89% -1,597.06% -91.06% 415.45% 117.68% -
  Horiz. % -104.31% -42.55% 121.95% -8.15% -91.14% -17.68% 100.00%
Tax Rate 2.85 % 1.44 % - % 56.68 % 4.62 % 2.58 % - % -
  QoQ % 97.92% 0.00% 0.00% 1,126.84% 79.07% 0.00% -
  Horiz. % 110.47% 55.81% 0.00% 2,196.90% 179.07% 100.00% -
Total Cost 7,496 6,994 7,139 6,304 7,402 6,975 6,878 5.91%
  QoQ % 7.18% -2.03% 13.25% -14.83% 6.12% 1.41% -
  Horiz. % 108.99% 101.69% 103.79% 91.65% 107.62% 101.41% 100.00%
Net Worth 15,128 12,950 12,171 14,959 10,493 0 8,889 42.59%
  QoQ % 16.82% 6.39% -18.64% 42.56% 0.00% 0.00% -
  Horiz. % 170.18% 145.68% 136.92% 168.29% 118.05% 0.00% 100.00%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 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
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 15,128 12,950 12,171 14,959 10,493 0 8,889 42.59%
  QoQ % 16.82% 6.39% -18.64% 42.56% 0.00% 0.00% -
  Horiz. % 170.18% 145.68% 136.92% 168.29% 118.05% 0.00% 100.00%
NOSH 368,983 370,000 368,840 339,999 327,931 335,454 329,242 7.90%
  QoQ % -0.27% 0.31% 8.48% 3.68% -2.24% 1.89% -
  Horiz. % 112.07% 112.38% 112.03% 103.27% 99.60% 101.89% 100.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 22.57 % 11.29 % -56.04 % 2.66 % 20.77 % 8.88 % -50.93 % -
  QoQ % 99.91% 120.15% -2,206.77% -87.19% 133.90% 117.44% -
  Horiz. % -44.32% -22.17% 110.03% -5.22% -40.78% -17.44% 100.00%
ROE 14.39 % 6.86 % -20.91 % 1.14 % 18.13 % - % -23.48 % -
  QoQ % 109.77% 132.81% -1,934.21% -93.71% 0.00% 0.00% -
  Horiz. % -61.29% -29.22% 89.05% -4.86% -77.21% 0.00% 100.00%
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 2.62 2.13 1.24 1.90 2.85 2.28 1.38 53.39%
  QoQ % 23.00% 71.77% -34.74% -33.33% 25.00% 65.22% -
  Horiz. % 189.86% 154.35% 89.86% 137.68% 206.52% 165.22% 100.00%
EPS 0.59 0.24 -0.69 0.05 0.58 0.00 -0.66 -
  QoQ % 145.83% 134.78% -1,480.00% -91.38% 0.00% 0.00% -
  Horiz. % -89.39% -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 0.0410 0.0350 0.0330 0.0440 0.0320 0.0000 0.0270 32.15%
  QoQ % 17.14% 6.06% -25.00% 37.50% 0.00% 0.00% -
  Horiz. % 151.85% 129.63% 122.22% 162.96% 118.52% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,948,967
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 0.50 0.40 0.23 0.33 0.48 0.39 0.23 67.89%
  QoQ % 25.00% 73.91% -30.30% -31.25% 23.08% 69.57% -
  Horiz. % 217.39% 173.91% 100.00% 143.48% 208.70% 169.57% 100.00%
EPS 0.11 0.05 -0.13 0.01 0.10 0.02 -0.11 -
  QoQ % 120.00% 138.46% -1,400.00% -90.00% 400.00% 118.18% -
  Horiz. % -100.00% -45.45% 118.18% -9.09% -90.91% -18.18% 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 0.0078 0.0066 0.0062 0.0077 0.0054 0.0000 0.0046 42.24%
  QoQ % 18.18% 6.45% -19.48% 42.59% 0.00% 0.00% -
  Horiz. % 169.57% 143.48% 134.78% 167.39% 117.39% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.1100 0.1100 0.1100 0.0900 0.1100 0.1400 0.1700 -
P/RPS 4.19 5.16 8.87 4.73 3.86 6.14 12.28 -51.20%
  QoQ % -18.80% -41.83% 87.53% 22.54% -37.13% -50.00% -
  Horiz. % 34.12% 42.02% 72.23% 38.52% 31.43% 50.00% 100.00%
P/EPS 18.64 45.83 -15.94 180.00 18.97 127.27 -26.82 -
  QoQ % -59.33% 387.52% -108.86% 848.87% -85.09% 574.53% -
  Horiz. % -69.50% -170.88% 59.43% -671.14% -70.73% -474.53% 100.00%
EY 5.36 2.18 -6.27 0.56 5.27 0.79 -3.73 -
  QoQ % 145.87% 134.77% -1,219.64% -89.37% 567.09% 121.18% -
  Horiz. % -143.70% -58.45% 168.10% -15.01% -141.29% -21.18% 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 2.68 3.14 3.33 2.05 3.44 0.00 6.30 -43.47%
  QoQ % -14.65% -5.71% 62.44% -40.41% 0.00% 0.00% -
  Horiz. % 42.54% 49.84% 52.86% 32.54% 54.60% 0.00% 100.00%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 29/05/12 29/02/12 30/11/11 22/08/11 23/05/11 21/02/11 -
Price 0.0900 0.1200 0.1100 0.1200 0.1100 0.1300 0.1400 -
P/RPS 3.43 5.63 8.87 6.30 3.86 5.70 10.11 -51.39%
  QoQ % -39.08% -36.53% 40.79% 63.21% -32.28% -43.62% -
  Horiz. % 33.93% 55.69% 87.73% 62.31% 38.18% 56.38% 100.00%
P/EPS 15.25 50.00 -15.94 240.00 18.97 118.18 -22.09 -
  QoQ % -69.50% 413.68% -106.64% 1,165.16% -83.95% 634.99% -
  Horiz. % -69.04% -226.35% 72.16% -1,086.46% -85.88% -534.99% 100.00%
EY 6.56 2.00 -6.27 0.42 5.27 0.85 -4.53 -
  QoQ % 228.00% 131.90% -1,592.86% -92.03% 520.00% 118.76% -
  Horiz. % -144.81% -44.15% 138.41% -9.27% -116.34% -18.76% 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 2.20 3.43 3.33 2.73 3.44 0.00 5.19 -43.60%
  QoQ % -35.86% 3.00% 21.98% -20.64% 0.00% 0.00% -
  Horiz. % 42.39% 66.09% 64.16% 52.60% 66.28% 0.00% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

432  394  638  930 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BIOHLDG 0.365+0.01 
 AT 0.20-0.01 
 ASIABIO-OR 0.0150.00 
 XOX 0.105-0.005 
 PARKSON 0.165+0.005 
 AEM 0.18+0.005 
 SANICHI 0.0650.00 
 PHB-WB 0.020.00 
 ARMADA 0.31-0.01 
 TDM 0.31+0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS