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 - 1,078,999
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 0.88 0.72 0.42 0.59 0.85 0.69 0.41 66.47%
  QoQ % 22.22% 71.43% -28.81% -30.59% 23.19% 68.29% -
  Horiz. % 214.63% 175.61% 102.44% 143.90% 207.32% 168.29% 100.00%
EPS 0.20 0.08 -0.23 0.02 0.17 0.03 -0.19 -
  QoQ % 150.00% 134.78% -1,250.00% -88.24% 466.67% 115.79% -
  Horiz. % -105.26% -42.11% 121.05% -10.53% -89.47% -15.79% 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 0.0137 0.0118 0.0110 0.0136 0.0095 0.0000 0.0081 42.00%
  QoQ % 16.10% 7.27% -19.12% 43.16% 0.00% 0.00% -
  Horiz. % 169.14% 145.68% 135.80% 167.90% 117.28% 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.
 


 

402  228  504  796 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.165-0.01 
 HSI-H6P 0.265-0.04 
 HSI-C7F 0.35+0.02 
 EDUSPEC 0.06+0.005 
 TAWIN-PA 0.055+0.01 
 KNM 0.38+0.005 
 KNM-WB 0.19+0.01 
 PCCS 0.54+0.035 
 DSONIC-WA 0.41-0.02 
 IRIS 0.16+0.005 
Partners & Brokers