Highlights

[EDUSPEC] QoQ Quarter Result on 2011-03-31 [#2]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 23-May-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2011
Quarter 31-Mar-2011  [#2]
Profit Trend QoQ -     117.68%    YoY -     16.40%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 4,575 6,476 9,342 7,655 4,557 6,970 6,612 -21.72%
  QoQ % -29.35% -30.68% 22.04% 67.98% -34.62% 5.41% -
  Horiz. % 69.19% 97.94% 141.29% 115.77% 68.92% 105.41% 100.00%
PBT -2,545 397 2,034 698 -2,312 896 1,327 -
  QoQ % -741.06% -80.48% 191.40% 130.19% -358.04% -32.48% -
  Horiz. % -191.79% 29.92% 153.28% 52.60% -174.23% 67.52% 100.00%
Tax -19 -225 -94 -18 -9 -425 -35 -33.38%
  QoQ % 91.56% -139.36% -422.22% -100.00% 97.88% -1,114.29% -
  Horiz. % 54.29% 642.86% 268.57% 51.43% 25.71% 1,214.29% 100.00%
NP -2,564 172 1,940 680 -2,321 471 1,292 -
  QoQ % -1,590.70% -91.13% 185.29% 129.30% -592.78% -63.54% -
  Horiz. % -198.45% 13.31% 150.15% 52.63% -179.64% 36.46% 100.00%
NP to SH -2,545 170 1,902 369 -2,087 471 1,281 -
  QoQ % -1,597.06% -91.06% 415.45% 117.68% -543.10% -63.23% -
  Horiz. % -198.67% 13.27% 148.48% 28.81% -162.92% 36.77% 100.00%
Tax Rate - % 56.68 % 4.62 % 2.58 % - % 47.43 % 2.64 % -
  QoQ % 0.00% 1,126.84% 79.07% 0.00% 0.00% 1,696.59% -
  Horiz. % 0.00% 2,146.97% 175.00% 97.73% 0.00% 1,796.59% 100.00%
Total Cost 7,139 6,304 7,402 6,975 6,878 6,499 5,320 21.60%
  QoQ % 13.25% -14.83% 6.12% 1.41% 5.83% 22.16% -
  Horiz. % 134.19% 118.50% 139.14% 131.11% 129.29% 122.16% 100.00%
Net Worth 12,171 14,959 10,493 0 8,889 9,898 9,025 22.00%
  QoQ % -18.64% 42.56% 0.00% 0.00% -10.19% 9.68% -
  Horiz. % 134.86% 165.76% 116.27% 0.00% 98.50% 109.68% 100.00%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 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
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 12,171 14,959 10,493 0 8,889 9,898 9,025 22.00%
  QoQ % -18.64% 42.56% 0.00% 0.00% -10.19% 9.68% -
  Horiz. % 134.86% 165.76% 116.27% 0.00% 98.50% 109.68% 100.00%
NOSH 368,840 339,999 327,931 335,454 329,242 291,136 291,136 17.03%
  QoQ % 8.48% 3.68% -2.24% 1.89% 13.09% 0.00% -
  Horiz. % 126.69% 116.78% 112.64% 115.22% 113.09% 100.00% 100.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -56.04 % 2.66 % 20.77 % 8.88 % -50.93 % 6.76 % 19.54 % -
  QoQ % -2,206.77% -87.19% 133.90% 117.44% -853.40% -65.40% -
  Horiz. % -286.80% 13.61% 106.29% 45.45% -260.64% 34.60% 100.00%
ROE -20.91 % 1.14 % 18.13 % - % -23.48 % 4.76 % 14.19 % -
  QoQ % -1,934.21% -93.71% 0.00% 0.00% -593.28% -66.46% -
  Horiz. % -147.36% 8.03% 127.77% 0.00% -165.47% 33.54% 100.00%
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 1.24 1.90 2.85 2.28 1.38 2.39 2.27 -33.10%
  QoQ % -34.74% -33.33% 25.00% 65.22% -42.26% 5.29% -
  Horiz. % 54.63% 83.70% 125.55% 100.44% 60.79% 105.29% 100.00%
EPS -0.69 0.05 0.58 0.00 -0.66 0.00 0.44 -
  QoQ % -1,480.00% -91.38% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -156.82% 11.36% 131.82% 0.00% -150.00% 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 0.0330 0.0440 0.0320 0.0000 0.0270 0.0340 0.0310 4.24%
  QoQ % -25.00% 37.50% 0.00% 0.00% -20.59% 9.68% -
  Horiz. % 106.45% 141.94% 103.23% 0.00% 87.10% 109.68% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,267,744
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 0.36 0.51 0.74 0.60 0.36 0.55 0.52 -21.69%
  QoQ % -29.41% -31.08% 23.33% 66.67% -34.55% 5.77% -
  Horiz. % 69.23% 98.08% 142.31% 115.38% 69.23% 105.77% 100.00%
EPS -0.20 0.01 0.15 0.03 -0.16 0.04 0.10 -
  QoQ % -2,100.00% -93.33% 400.00% 118.75% -500.00% -60.00% -
  Horiz. % -200.00% 10.00% 150.00% 30.00% -160.00% 40.00% 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 0.0096 0.0118 0.0083 0.0000 0.0070 0.0078 0.0071 22.21%
  QoQ % -18.64% 42.17% 0.00% 0.00% -10.26% 9.86% -
  Horiz. % 135.21% 166.20% 116.90% 0.00% 98.59% 109.86% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.1100 0.0900 0.1100 0.1400 0.1700 0.1900 0.1400 -
P/RPS 8.87 4.73 3.86 6.14 12.28 7.94 6.16 27.43%
  QoQ % 87.53% 22.54% -37.13% -50.00% 54.66% 28.90% -
  Horiz. % 143.99% 76.79% 62.66% 99.68% 199.35% 128.90% 100.00%
P/EPS -15.94 180.00 18.97 127.27 -26.82 117.44 31.82 -
  QoQ % -108.86% 848.87% -85.09% 574.53% -122.84% 269.08% -
  Horiz. % -50.09% 565.68% 59.62% 399.97% -84.29% 369.08% 100.00%
EY -6.27 0.56 5.27 0.79 -3.73 0.85 3.14 -
  QoQ % -1,219.64% -89.37% 567.09% 121.18% -538.82% -72.93% -
  Horiz. % -199.68% 17.83% 167.83% 25.16% -118.79% 27.07% 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 3.33 2.05 3.44 0.00 6.30 5.59 4.52 -18.38%
  QoQ % 62.44% -40.41% 0.00% 0.00% 12.70% 23.67% -
  Horiz. % 73.67% 45.35% 76.11% 0.00% 139.38% 123.67% 100.00%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 30/11/11 22/08/11 23/05/11 21/02/11 30/11/10 25/08/10 -
Price 0.1100 0.1200 0.1100 0.1300 0.1400 0.2000 0.1400 -
P/RPS 8.87 6.30 3.86 5.70 10.11 8.35 6.16 27.43%
  QoQ % 40.79% 63.21% -32.28% -43.62% 21.08% 35.55% -
  Horiz. % 143.99% 102.27% 62.66% 92.53% 164.12% 135.55% 100.00%
P/EPS -15.94 240.00 18.97 118.18 -22.09 123.62 31.82 -
  QoQ % -106.64% 1,165.16% -83.95% 634.99% -117.87% 288.50% -
  Horiz. % -50.09% 754.24% 59.62% 371.40% -69.42% 388.50% 100.00%
EY -6.27 0.42 5.27 0.85 -4.53 0.81 3.14 -
  QoQ % -1,592.86% -92.03% 520.00% 118.76% -659.26% -74.20% -
  Horiz. % -199.68% 13.38% 167.83% 27.07% -144.27% 25.80% 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 3.33 2.73 3.44 0.00 5.19 5.88 4.52 -18.38%
  QoQ % 21.98% -20.64% 0.00% 0.00% -11.73% 30.09% -
  Horiz. % 73.67% 60.40% 76.11% 0.00% 114.82% 130.09% 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  313  494  808 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.02-0.005 
 ARMADA 0.48+0.035 
 MTAG 0.54+0.03 
 HSI-C7F 0.325-0.01 
 SANICHI 0.045-0.005 
 HUAAN 0.16+0.015 
 KNM 0.46+0.005 
 PUC 0.0550.00 
 PRESBHD 0.50+0.015 
 HSI-H8B 0.19-0.015 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!

TOP ARTICLES

1. SELL CARIMIN & UZMA NOW & SWITCH TO NETX, OPCOM, REDTONE OR MUIPROP, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. EYE ON THIS STOCK BECAUSE THE PRICE RALLY COULD BE THIS WEEK (21-25 OCT)! smartinvestment2030
3. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
4. DIRECTORS/INSIDERS STRONG BUYING SHOWS NFCP FIBERISATION BULL RUN VERY SOON, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. Mitrajaya - NEW CONTRACT COMING SOON!??!! JL's Stock Picks and Coverages
6. CALVIN WANTS TO TELL ALL AT NETX (0020) , I AM KEEPING ALL NEXT SHARES TIGHTLY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. CAB the Big Yellow CAB ready to take you for a ride GrandMustahTradingJourney
8. Genting Malaysia - Anticipation of the Outdoor Theme Park HLBank Research Highlights
Partners & Brokers