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 - 2,498,967
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 0.16 0.28 0.39 0.32 0.18 0.26 0.37 -42.67%
  QoQ % -42.86% -28.21% 21.87% 77.78% -30.77% -29.73% -
  Horiz. % 43.24% 75.68% 105.41% 86.49% 48.65% 70.27% 100.00%
EPS -0.11 0.00 0.09 0.04 -0.10 0.01 0.08 -
  QoQ % 0.00% 0.00% 125.00% 140.00% -1,100.00% -87.50% -
  Horiz. % -137.50% 0.00% 112.50% 50.00% -125.00% 12.50% 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 0.0049 0.4214 0.0061 0.0052 0.0049 0.0060 0.0042 10.77%
  QoQ % -98.84% 6,808.20% 17.31% 6.12% -18.33% 42.86% -
  Horiz. % 116.67% 10,033.33% 145.24% 123.81% 116.67% 142.86% 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.
 


TOP ARTICLES

1. 顶级手套业绩逊色 目标价砍至1.68令吉 星洲日報/投資致富‧企業故事
2. The Legend of the Chinese Mooncake - Koon Yew Yin Koon Yew Yin's Blog
3. Strategy - Assessing impact from Evergrande’s debt crisis AmInvest Research Reports
4. PublicInvest Research Headlines - 22 Sept 2021 PublicInvest Research
5. PublicInvest Research Market Strategy - Capital Market Masterplan 3 - Laying The Groundwork PublicInvest Research
6. Mplus Market Pulse - 22 Sept 2021 M+ Online Research Articles
7. 接种加快 手套跌价 顶级手套具应对之策 星洲日報/投資致富‧企業故事
8. Evening Market Summary - 21 Sept 2021 KLSE Traders Update and Ideas
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

561  293  549  873 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PASUKGB 0.065-0.01 
 FINTEC 0.020.00 
 KNM 0.23-0.02 
 BINTAI 0.65+0.08 
 BINACOM 0.43+0.075 
 SERBADK 0.335-0.03 
 OPCOM 1.11+0.295 
 DNEX 0.77+0.005 
 TFP 0.16-0.025 
 K1-WC 0.03+0.005 
PARTNERS & BROKERS