Highlights

[EDUSPEC] QoQ Quarter Result on 2012-03-31 [#2]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 29-May-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2012
Quarter 31-Mar-2012  [#2]
Profit Trend QoQ -     134.89%    YoY -     140.65%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 4,075 6,926 9,681 7,884 4,575 6,476 9,342 -42.34%
  QoQ % -41.16% -28.46% 22.79% 72.33% -29.35% -30.68% -
  Horiz. % 43.62% 74.14% 103.63% 84.39% 48.97% 69.32% 100.00%
PBT -2,659 100 2,249 903 -2,545 397 2,034 -
  QoQ % -2,759.00% -95.55% 149.06% 135.48% -741.06% -80.48% -
  Horiz. % -130.73% 4.92% 110.57% 44.40% -125.12% 19.52% 100.00%
Tax -5 -65 -64 -13 -19 -225 -94 -85.73%
  QoQ % 92.31% -1.56% -392.31% 31.58% 91.56% -139.36% -
  Horiz. % 5.32% 69.15% 68.09% 13.83% 20.21% 239.36% 100.00%
NP -2,664 35 2,185 890 -2,564 172 1,940 -
  QoQ % -7,711.43% -98.40% 145.51% 134.71% -1,590.70% -91.13% -
  Horiz. % -137.32% 1.80% 112.63% 45.88% -132.16% 8.87% 100.00%
NP to SH -2,643 27 2,177 888 -2,545 170 1,902 -
  QoQ % -9,888.89% -98.76% 145.16% 134.89% -1,597.06% -91.06% -
  Horiz. % -138.96% 1.42% 114.46% 46.69% -133.81% 8.94% 100.00%
Tax Rate - % 65.00 % 2.85 % 1.44 % - % 56.68 % 4.62 % -
  QoQ % 0.00% 2,180.70% 97.92% 0.00% 0.00% 1,126.84% -
  Horiz. % 0.00% 1,406.93% 61.69% 31.17% 0.00% 1,226.84% 100.00%
Total Cost 6,739 6,891 7,496 6,994 7,139 6,304 7,402 -6.04%
  QoQ % -2.21% -8.07% 7.18% -2.03% 13.25% -14.83% -
  Horiz. % 91.04% 93.10% 101.27% 94.49% 96.45% 85.17% 100.00%
Net Worth 12,257 1,053,000 15,128 12,950 12,171 14,959 10,493 10.86%
  QoQ % -98.84% 6,860.46% 16.82% 6.39% -18.64% 42.56% -
  Horiz. % 116.81% 10,034.50% 144.16% 123.41% 115.99% 142.56% 100.00%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 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
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 12,257 1,053,000 15,128 12,950 12,171 14,959 10,493 10.86%
  QoQ % -98.84% 6,860.46% 16.82% 6.39% -18.64% 42.56% -
  Horiz. % 116.81% 10,034.50% 144.16% 123.41% 115.99% 142.56% 100.00%
NOSH 383,043 270,000 368,983 370,000 368,840 339,999 327,931 10.86%
  QoQ % 41.87% -26.83% -0.27% 0.31% 8.48% 3.68% -
  Horiz. % 116.81% 82.33% 112.52% 112.83% 112.48% 103.68% 100.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -65.37 % 0.51 % 22.57 % 11.29 % -56.04 % 2.66 % 20.77 % -
  QoQ % -12,917.65% -97.74% 99.91% 120.15% -2,206.77% -87.19% -
  Horiz. % -314.73% 2.46% 108.67% 54.36% -269.81% 12.81% 100.00%
ROE -21.56 % 0.00 % 14.39 % 6.86 % -20.91 % 1.14 % 18.13 % -
  QoQ % 0.00% 0.00% 109.77% 132.81% -1,934.21% -93.71% -
  Horiz. % -118.92% 0.00% 79.37% 37.84% -115.33% 6.29% 100.00%
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 1.06 2.57 2.62 2.13 1.24 1.90 2.85 -48.13%
  QoQ % -58.75% -1.91% 23.00% 71.77% -34.74% -33.33% -
  Horiz. % 37.19% 90.18% 91.93% 74.74% 43.51% 66.67% 100.00%
EPS -0.69 0.01 0.59 0.24 -0.69 0.05 0.58 -
  QoQ % -7,000.00% -98.31% 145.83% 134.78% -1,480.00% -91.38% -
  Horiz. % -118.97% 1.72% 101.72% 41.38% -118.97% 8.62% 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 3.9000 0.0410 0.0350 0.0330 0.0440 0.0320 -
  QoQ % -99.18% 9,412.20% 17.14% 6.06% -25.00% 37.50% -
  Horiz. % 100.00% 12,187.50% 128.12% 109.38% 103.12% 137.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,101,813
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 0.37 0.63 0.88 0.72 0.42 0.59 0.85 -42.42%
  QoQ % -41.27% -28.41% 22.22% 71.43% -28.81% -30.59% -
  Horiz. % 43.53% 74.12% 103.53% 84.71% 49.41% 69.41% 100.00%
EPS -0.24 0.00 0.20 0.08 -0.23 0.02 0.17 -
  QoQ % 0.00% 0.00% 150.00% 134.78% -1,250.00% -88.24% -
  Horiz. % -141.18% 0.00% 117.65% 47.06% -135.29% 11.76% 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 0.0111 0.9557 0.0137 0.0118 0.0110 0.0136 0.0095 10.88%
  QoQ % -98.84% 6,875.91% 16.10% 7.27% -19.12% 43.16% -
  Horiz. % 116.84% 10,060.00% 144.21% 124.21% 115.79% 143.16% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.0900 0.0900 0.1100 0.1100 0.1100 0.0900 0.1100 -
P/RPS 8.46 3.51 4.19 5.16 8.87 4.73 3.86 68.33%
  QoQ % 141.03% -16.23% -18.80% -41.83% 87.53% 22.54% -
  Horiz. % 219.17% 90.93% 108.55% 133.68% 229.79% 122.54% 100.00%
P/EPS -13.04 900.00 18.64 45.83 -15.94 180.00 18.97 -
  QoQ % -101.45% 4,728.33% -59.33% 387.52% -108.86% 848.87% -
  Horiz. % -68.74% 4,744.33% 98.26% 241.59% -84.03% 948.87% 100.00%
EY -7.67 0.11 5.36 2.18 -6.27 0.56 5.27 -
  QoQ % -7,072.73% -97.95% 145.87% 134.77% -1,219.64% -89.37% -
  Horiz. % -145.54% 2.09% 101.71% 41.37% -118.98% 10.63% 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 2.81 0.02 2.68 3.14 3.33 2.05 3.44 -12.56%
  QoQ % 13,950.00% -99.25% -14.65% -5.71% 62.44% -40.41% -
  Horiz. % 81.69% 0.58% 77.91% 91.28% 96.80% 59.59% 100.00%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 27/11/12 29/08/12 29/05/12 29/02/12 30/11/11 22/08/11 -
Price 0.0900 0.0800 0.0900 0.1200 0.1100 0.1200 0.1100 -
P/RPS 8.46 3.12 3.43 5.63 8.87 6.30 3.86 68.33%
  QoQ % 171.15% -9.04% -39.08% -36.53% 40.79% 63.21% -
  Horiz. % 219.17% 80.83% 88.86% 145.85% 229.79% 163.21% 100.00%
P/EPS -13.04 800.00 15.25 50.00 -15.94 240.00 18.97 -
  QoQ % -101.63% 5,145.90% -69.50% 413.68% -106.64% 1,165.16% -
  Horiz. % -68.74% 4,217.19% 80.39% 263.57% -84.03% 1,265.16% 100.00%
EY -7.67 0.13 6.56 2.00 -6.27 0.42 5.27 -
  QoQ % -6,000.00% -98.02% 228.00% 131.90% -1,592.86% -92.03% -
  Horiz. % -145.54% 2.47% 124.48% 37.95% -118.98% 7.97% 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 2.81 0.02 2.20 3.43 3.33 2.73 3.44 -12.56%
  QoQ % 13,950.00% -99.09% -35.86% 3.00% 21.98% -20.64% -
  Horiz. % 81.69% 0.58% 63.95% 99.71% 96.80% 79.36% 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.
 


 

1916 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.8650.00 
 KOTRA 1.630.00 
 UCREST 0.250.00 
 PINEAPP 0.3850.00 
 PUC 0.0950.00 
 WILLOW 0.450.00 
 IRIS 0.170.00 
 BTECH 0.2450.00 
 3A 0.950.00 
 TENAGA-C57 0.060.00 

TOP ARTICLES

1. Saga of Bandar Malaysia- Why Ekovest should be the next vehicle for IWH? Bagger Hunter
2. Construction & Property - Bandar Malaysia “Revived” PublicInvest Research
3. BEST TIME TO SELL ALL LIMIT UP STOCKS AND ALL THAT GONE UP ALOT TODAY, Be Fearful when Others Greedy, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. IWCity (1589): Retailers buy the news? Gerald Koh Stock Charts
5. Why ordinary investors are shunning Bursa Malaysia - TK Chua Good Articles to Share
6. Malaysian Resources Corporation Berhad - a New Catalyst From Bandar Malaysia MIDF Sector Research
7. 大马城失而复得 怡克伟士WB大热回勇/温世麟硕士 南洋 - 凭单专栏
8. (Forecast) FLBHD (5197), JAYCORP (7152), LIIHEN (7089), POHUAT (7088) Quarter Report PE and ROE WahLau Share Forecast
Partners & Brokers