Highlights

[EDUSPEC] QoQ Quarter Result on 2012-09-30 [#4]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 27-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2012
Quarter 30-Sep-2012  [#4]
Profit Trend QoQ -     -98.76%    YoY -     -84.12%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 9,961 8,302 4,075 6,926 9,681 7,884 4,575 68.07%
  QoQ % 19.98% 103.73% -41.16% -28.46% 22.79% 72.33% -
  Horiz. % 217.73% 181.46% 89.07% 151.39% 211.61% 172.33% 100.00%
PBT 2,176 49 -2,659 100 2,249 903 -2,545 -
  QoQ % 4,340.82% 101.84% -2,759.00% -95.55% 149.06% 135.48% -
  Horiz. % -85.50% -1.93% 104.48% -3.93% -88.37% -35.48% 100.00%
Tax -6 -7 -5 -65 -64 -13 -19 -53.66%
  QoQ % 14.29% -40.00% 92.31% -1.56% -392.31% 31.58% -
  Horiz. % 31.58% 36.84% 26.32% 342.11% 336.84% 68.42% 100.00%
NP 2,170 42 -2,664 35 2,185 890 -2,564 -
  QoQ % 5,066.67% 101.58% -7,711.43% -98.40% 145.51% 134.71% -
  Horiz. % -84.63% -1.64% 103.90% -1.37% -85.22% -34.71% 100.00%
NP to SH 2,160 36 -2,643 27 2,177 888 -2,545 -
  QoQ % 5,900.00% 101.36% -9,888.89% -98.76% 145.16% 134.89% -
  Horiz. % -84.87% -1.41% 103.85% -1.06% -85.54% -34.89% 100.00%
Tax Rate 0.28 % 14.29 % - % 65.00 % 2.85 % 1.44 % - % -
  QoQ % -98.04% 0.00% 0.00% 2,180.70% 97.92% 0.00% -
  Horiz. % 19.44% 992.36% 0.00% 4,513.89% 197.92% 100.00% -
Total Cost 7,791 8,260 6,739 6,891 7,496 6,994 7,139 6.01%
  QoQ % -5.68% 22.57% -2.21% -8.07% 7.18% -2.03% -
  Horiz. % 109.13% 115.70% 94.40% 96.53% 105.00% 97.97% 100.00%
Net Worth 14,657 11,520 12,257 1,053,000 15,128 12,950 12,171 13.20%
  QoQ % 27.23% -6.02% -98.84% 6,860.46% 16.82% 6.39% -
  Horiz. % 120.42% 94.65% 100.70% 8,651.19% 124.29% 106.39% 100.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 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
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 14,657 11,520 12,257 1,053,000 15,128 12,950 12,171 13.20%
  QoQ % 27.23% -6.02% -98.84% 6,860.46% 16.82% 6.39% -
  Horiz. % 120.42% 94.65% 100.70% 8,651.19% 124.29% 106.39% 100.00%
NOSH 385,714 360,000 383,043 270,000 368,983 370,000 368,840 3.03%
  QoQ % 7.14% -6.02% 41.87% -26.83% -0.27% 0.31% -
  Horiz. % 104.57% 97.60% 103.85% 73.20% 100.04% 100.31% 100.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 21.78 % 0.51 % -65.37 % 0.51 % 22.57 % 11.29 % -56.04 % -
  QoQ % 4,170.59% 100.78% -12,917.65% -97.74% 99.91% 120.15% -
  Horiz. % -38.87% -0.91% 116.65% -0.91% -40.27% -20.15% 100.00%
ROE 14.74 % 0.31 % -21.56 % 0.00 % 14.39 % 6.86 % -20.91 % -
  QoQ % 4,654.84% 101.44% 0.00% 0.00% 109.77% 132.81% -
  Horiz. % -70.49% -1.48% 103.11% -0.00% -68.82% -32.81% 100.00%
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 2.58 2.31 1.06 2.57 2.62 2.13 1.24 63.05%
  QoQ % 11.69% 117.92% -58.75% -1.91% 23.00% 71.77% -
  Horiz. % 208.06% 186.29% 85.48% 207.26% 211.29% 171.77% 100.00%
EPS 0.56 0.01 -0.69 0.01 0.59 0.24 -0.69 -
  QoQ % 5,500.00% 101.45% -7,000.00% -98.31% 145.83% 134.78% -
  Horiz. % -81.16% -1.45% 100.00% -1.45% -85.51% -34.78% 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 0.0380 0.0320 0.0320 3.9000 0.0410 0.0350 0.0330 9.87%
  QoQ % 18.75% 0.00% -99.18% 9,412.20% 17.14% 6.06% -
  Horiz. % 115.15% 96.97% 96.97% 11,818.18% 124.24% 106.06% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,351,077
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 0.74 0.61 0.30 0.51 0.72 0.58 0.34 68.03%
  QoQ % 21.31% 103.33% -41.18% -29.17% 24.14% 70.59% -
  Horiz. % 217.65% 179.41% 88.24% 150.00% 211.76% 170.59% 100.00%
EPS 0.16 0.00 -0.20 0.00 0.16 0.07 -0.19 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 128.57% 136.84% -
  Horiz. % -84.21% -0.00% 105.26% -0.00% -84.21% -36.84% 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 0.0108 0.0085 0.0091 0.7794 0.0112 0.0096 0.0090 12.94%
  QoQ % 27.06% -6.59% -98.83% 6,858.93% 16.67% 6.67% -
  Horiz. % 120.00% 94.44% 101.11% 8,660.00% 124.44% 106.67% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.0750 0.0800 0.0900 0.0900 0.1100 0.1100 0.1100 -
P/RPS 2.90 3.47 8.46 3.51 4.19 5.16 8.87 -52.57%
  QoQ % -16.43% -58.98% 141.03% -16.23% -18.80% -41.83% -
  Horiz. % 32.69% 39.12% 95.38% 39.57% 47.24% 58.17% 100.00%
P/EPS 13.39 800.00 -13.04 900.00 18.64 45.83 -15.94 -
  QoQ % -98.33% 6,234.97% -101.45% 4,728.33% -59.33% 387.52% -
  Horiz. % -84.00% -5,018.82% 81.81% -5,646.17% -116.94% -287.52% 100.00%
EY 7.47 0.13 -7.67 0.11 5.36 2.18 -6.27 -
  QoQ % 5,646.15% 101.69% -7,072.73% -97.95% 145.87% 134.77% -
  Horiz. % -119.14% -2.07% 122.33% -1.75% -85.49% -34.77% 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 1.97 2.50 2.81 0.02 2.68 3.14 3.33 -29.55%
  QoQ % -21.20% -11.03% 13,950.00% -99.25% -14.65% -5.71% -
  Horiz. % 59.16% 75.08% 84.38% 0.60% 80.48% 94.29% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 30/05/13 27/02/13 27/11/12 29/08/12 29/05/12 29/02/12 -
Price 0.1050 0.0950 0.0900 0.0800 0.0900 0.1200 0.1100 -
P/RPS 4.07 4.12 8.46 3.12 3.43 5.63 8.87 -40.54%
  QoQ % -1.21% -51.30% 171.15% -9.04% -39.08% -36.53% -
  Horiz. % 45.89% 46.45% 95.38% 35.17% 38.67% 63.47% 100.00%
P/EPS 18.75 950.00 -13.04 800.00 15.25 50.00 -15.94 -
  QoQ % -98.03% 7,385.28% -101.63% 5,145.90% -69.50% 413.68% -
  Horiz. % -117.63% -5,959.85% 81.81% -5,018.82% -95.67% -313.68% 100.00%
EY 5.33 0.11 -7.67 0.13 6.56 2.00 -6.27 -
  QoQ % 4,745.45% 101.43% -6,000.00% -98.02% 228.00% 131.90% -
  Horiz. % -85.01% -1.75% 122.33% -2.07% -104.63% -31.90% 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 2.76 2.97 2.81 0.02 2.20 3.43 3.33 -11.77%
  QoQ % -7.07% 5.69% 13,950.00% -99.09% -35.86% 3.00% -
  Horiz. % 82.88% 89.19% 84.38% 0.60% 66.07% 103.00% 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.
 


 

1993 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.830.00 
 KOTRA 2.060.00 
 UCREST 0.1550.00 
 PINEAPP 0.3850.00 
 PUC 0.050.00 
 WILLOW 0.450.00 
 IRIS 0.140.00 
 TOPGLOV-C60 0.0650.00 
 BTECH 0.230.00 
 3A 0.7950.00 
Partners & Brokers