Highlights

[EDUSPEC] QoQ Quarter Result on 2009-10-31 [#2]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 21-Apr-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2010
Quarter 31-Oct-2009  [#2]
Profit Trend QoQ -     130.60%    YoY -     117.31%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/10 30/04/10 31/01/10 31/10/09 30/07/09 30/06/09 30/04/09 CAGR
Revenue 6,612 12,059 866 1,330 966 0 674 607.41%
  QoQ % -45.17% 1,292.49% -34.89% 37.68% 0.00% 0.00% -
  Horiz. % 981.01% 1,789.17% 128.49% 197.33% 143.32% 0.00% 100.00%
PBT 1,327 -11,345 197 214 -1,036 0 -3,412 -
  QoQ % 111.70% -5,858.88% -7.94% 120.66% 0.00% 0.00% -
  Horiz. % -38.89% 332.50% -5.77% -6.27% 30.36% -0.00% 100.00%
Tax -35 196 0 103 0 0 -17 85.66%
  QoQ % -117.86% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 205.88% -1,152.94% -0.00% -605.88% -0.00% -0.00% 100.00%
NP 1,292 -11,149 197 317 -1,036 0 -3,429 -
  QoQ % 111.59% -5,759.39% -37.85% 130.60% 0.00% 0.00% -
  Horiz. % -37.68% 325.14% -5.75% -9.24% 30.21% -0.00% 100.00%
NP to SH 1,281 -11,149 197 317 -1,036 0 -3,429 -
  QoQ % 111.49% -5,759.39% -37.85% 130.60% 0.00% 0.00% -
  Horiz. % -37.36% 325.14% -5.75% -9.24% 30.21% -0.00% 100.00%
Tax Rate 2.64 % - % - % -48.13 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -5.49% 0.00% 0.00% 100.00% - - -
Total Cost 5,320 23,208 669 1,013 2,002 0 4,103 24.93%
  QoQ % -77.08% 3,369.06% -33.96% -49.40% 0.00% 0.00% -
  Horiz. % 129.66% 565.63% 16.31% 24.69% 48.79% 0.00% 100.00%
Net Worth 9,025 4,722 1,069 840 524 - 1,617 336.17%
  QoQ % 91.12% 341.58% 27.20% 60.17% 0.00% 0.00% -
  Horiz. % 557.90% 291.91% 66.11% 51.97% 32.45% 0.00% 100.00%
Dividend
30/06/10 30/04/10 31/01/10 31/10/09 30/07/09 30/06/09 30/04/09 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
30/06/10 30/04/10 31/01/10 31/10/09 30/07/09 30/06/09 30/04/09 CAGR
Net Worth 9,025 4,722 1,069 840 524 - 1,617 336.17%
  QoQ % 91.12% 341.58% 27.20% 60.17% 0.00% 0.00% -
  Horiz. % 557.90% 291.91% 66.11% 51.97% 32.45% 0.00% 100.00%
NOSH 291,136 177,531 140,714 137,826 138,133 138,266 138,266 89.27%
  QoQ % 63.99% 26.16% 2.10% -0.22% -0.10% 0.00% -
  Horiz. % 210.56% 128.40% 101.77% 99.68% 99.90% 100.00% 100.00%
Ratio Analysis
30/06/10 30/04/10 31/01/10 31/10/09 30/07/09 30/06/09 30/04/09 CAGR
NP Margin 19.54 % -92.45 % 22.75 % 23.83 % -107.25 % - % -508.75 % -
  QoQ % 121.14% -506.37% -4.53% 122.22% 0.00% 0.00% -
  Horiz. % -3.84% 18.17% -4.47% -4.68% 21.08% 0.00% 100.00%
ROE 14.19 % -236.09 % 18.42 % 37.70 % -197.37 % - % -211.97 % -
  QoQ % 106.01% -1,381.70% -51.14% 119.10% 0.00% 0.00% -
  Horiz. % -6.69% 111.38% -8.69% -17.79% 93.11% 0.00% 100.00%
Per Share
30/06/10 30/04/10 31/01/10 31/10/09 30/07/09 30/06/09 30/04/09 CAGR
RPS 2.27 6.79 0.62 0.96 0.70 - 0.49 271.95%
  QoQ % -66.57% 995.16% -35.42% 37.14% 0.00% 0.00% -
  Horiz. % 463.27% 1,385.71% 126.53% 195.92% 142.86% 0.00% 100.00%
EPS 0.44 -6.28 0.14 0.23 -0.75 0.00 -2.48 -
  QoQ % 107.01% -4,585.71% -39.13% 130.67% 0.00% 0.00% -
  Horiz. % -17.74% 253.23% -5.65% -9.27% 30.24% -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 0.0310 0.0266 0.0076 0.0061 0.0038 - 0.0117 130.45%
  QoQ % 16.54% 250.00% 24.59% 60.53% 0.00% 0.00% -
  Horiz. % 264.96% 227.35% 64.96% 52.14% 32.48% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,948,967
30/06/10 30/04/10 31/01/10 31/10/09 30/07/09 30/06/09 30/04/09 CAGR
RPS 0.34 0.62 0.04 0.07 0.05 - 0.03 700.54%
  QoQ % -45.16% 1,450.00% -42.86% 40.00% 0.00% 0.00% -
  Horiz. % 1,133.33% 2,066.67% 133.33% 233.33% 166.67% 0.00% 100.00%
EPS 0.07 -0.57 0.01 0.02 -0.05 0.00 -0.18 -
  QoQ % 112.28% -5,800.00% -50.00% 140.00% 0.00% 0.00% -
  Horiz. % -38.89% 316.67% -5.56% -11.11% 27.78% -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 0.0046 0.0024 0.0005 0.0004 0.0003 - 0.0008 347.60%
  QoQ % 91.67% 380.00% 25.00% 33.33% 0.00% 0.00% -
  Horiz. % 575.00% 300.00% 62.50% 50.00% 37.50% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/10 30/04/10 31/01/10 31/10/09 30/07/09 30/06/09 30/04/09 CAGR
Date 30/06/10 30/04/10 29/01/10 30/10/09 30/07/09 30/06/09 30/04/09 -
Price 0.1400 0.1200 0.0900 0.0600 0.0700 0.0400 0.0600 -
P/RPS 6.16 1.77 14.62 6.22 10.01 0.00 12.31 -44.74%
  QoQ % 248.02% -87.89% 135.05% -37.86% 0.00% 0.00% -
  Horiz. % 50.04% 14.38% 118.77% 50.53% 81.32% 0.00% 100.00%
P/EPS 31.82 -1.91 64.29 26.09 -9.33 0.00 -2.42 -
  QoQ % 1,765.97% -102.97% 146.42% 379.64% 0.00% 0.00% -
  Horiz. % -1,314.88% 78.93% -2,656.61% -1,078.10% 385.54% -0.00% 100.00%
EY 3.14 -52.33 1.56 3.83 -10.71 0.00 -41.33 -
  QoQ % 106.00% -3,454.49% -59.27% 135.76% 0.00% 0.00% -
  Horiz. % -7.60% 126.62% -3.77% -9.27% 25.91% -0.00% 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 4.52 4.51 11.84 9.84 18.42 0.00 5.13 -10.28%
  QoQ % 0.22% -61.91% 20.33% -46.58% 0.00% 0.00% -
  Horiz. % 88.11% 87.91% 230.80% 191.81% 359.06% 0.00% 100.00%
Price Multiplier on Announcement Date
30/06/10 30/04/10 31/01/10 31/10/09 30/07/09 30/06/09 30/04/09 CAGR
Date 25/08/10 30/06/10 21/04/10 21/04/10 25/09/09 - 30/06/09 -
Price 0.1400 0.1400 0.1200 0.1200 0.0900 0.0000 0.0400 -
P/RPS 6.16 2.06 19.50 12.44 12.87 0.00 8.21 -21.82%
  QoQ % 199.03% -89.44% 56.75% -3.34% 0.00% 0.00% -
  Horiz. % 75.03% 25.09% 237.52% 151.52% 156.76% 0.00% 100.00%
P/EPS 31.82 -2.23 85.71 52.17 -12.00 0.00 -1.61 -
  QoQ % 1,526.91% -102.60% 64.29% 534.75% 0.00% 0.00% -
  Horiz. % -1,976.40% 138.51% -5,323.60% -3,240.37% 745.34% -0.00% 100.00%
EY 3.14 -44.86 1.17 1.92 -8.33 0.00 -62.00 -
  QoQ % 107.00% -3,934.19% -39.06% 123.05% 0.00% 0.00% -
  Horiz. % -5.06% 72.35% -1.89% -3.10% 13.44% -0.00% 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 4.52 5.26 15.79 19.67 23.68 0.00 3.42 26.99%
  QoQ % -14.07% -66.69% -19.73% -16.93% 0.00% 0.00% -
  Horiz. % 132.16% 153.80% 461.70% 575.15% 692.40% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

501  449  611  994 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.170.00 
 IRIS 0.39+0.02 
 PA-WB 0.13+0.02 
 PA 0.195+0.01 
 JAKS 0.69+0.015 
 DNEX 0.29+0.01 
 SCIB 3.02+0.48 
 KSTAR 0.12-0.025 
 VIVOCOM 0.945+0.11 
 DNEX-WD 0.055-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS