Highlights

[EDUSPEC] QoQ TTM Result on 2009-04-30 [#4]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 30-Jun-2009
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2009
Quarter 30-Apr-2009  [#4]
Profit Trend QoQ -     -2.85%    YoY -     -17.21%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/10/09 30/07/09 30/06/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Revenue 2,970 2,317 2,076 2,717 2,580 3,344 3,516 -12.61%
  QoQ % 28.18% 11.61% -23.59% 5.31% -22.85% -4.89% -
  Horiz. % 84.47% 65.90% 59.04% 77.28% 73.38% 95.11% 100.00%
PBT -4,234 -6,427 -7,222 -8,831 -8,593 -7,881 -7,915 -39.33%
  QoQ % 34.12% 11.01% 18.22% -2.77% -9.03% 0.43% -
  Horiz. % 53.49% 81.20% 91.24% 111.57% 108.57% 99.57% 100.00%
Tax 86 -17 -17 -17 -10 -10 -10 -
  QoQ % 605.88% 0.00% 0.00% -70.00% 0.00% 0.00% -
  Horiz. % -860.00% 170.00% 170.00% 170.00% 100.00% 100.00% 100.00%
NP -4,148 -6,444 -7,239 -8,848 -8,603 -7,891 -7,925 -40.37%
  QoQ % 35.63% 10.98% 18.18% -2.85% -9.02% 0.43% -
  Horiz. % 52.34% 81.31% 91.34% 111.65% 108.56% 99.57% 100.00%
NP to SH -4,148 -6,444 -7,239 -8,848 -8,603 -7,891 -7,925 -40.37%
  QoQ % 35.63% 10.98% 18.18% -2.85% -9.02% 0.43% -
  Horiz. % 52.34% 81.31% 91.34% 111.65% 108.56% 99.57% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 7,118 8,761 9,315 11,565 11,183 11,235 11,441 -31.55%
  QoQ % -18.75% -5.95% -19.46% 3.42% -0.46% -1.80% -
  Horiz. % 62.21% 76.58% 81.42% 101.08% 97.74% 98.20% 100.00%
Net Worth 840 524 - 1,617 5,065 6,993 8,801 -84.67%
  QoQ % 60.17% 0.00% 0.00% -68.06% -27.57% -20.54% -
  Horiz. % 9.55% 5.96% 0.00% 18.38% 57.55% 79.46% 100.00%
Dividend
31/10/09 30/07/09 30/06/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Div 0 0 0 0 0 0 0 -
  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
31/10/09 30/07/09 30/06/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Net Worth 840 524 - 1,617 5,065 6,993 8,801 -84.67%
  QoQ % 60.17% 0.00% 0.00% -68.06% -27.57% -20.54% -
  Horiz. % 9.55% 5.96% 0.00% 18.38% 57.55% 79.46% 100.00%
NOSH 137,826 138,133 138,266 138,266 138,391 137,669 137,521 0.18%
  QoQ % -0.22% -0.10% 0.00% -0.09% 0.52% 0.11% -
  Horiz. % 100.22% 100.44% 100.54% 100.54% 100.63% 100.11% 100.00%
Ratio Analysis
31/10/09 30/07/09 30/06/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
NP Margin -139.66 % -278.12 % -348.70 % -325.65 % -333.45 % -235.97 % -225.40 % -31.77%
  QoQ % 49.78% 20.24% -7.08% 2.34% -41.31% -4.69% -
  Horiz. % 61.96% 123.39% 154.70% 144.48% 147.94% 104.69% 100.00%
ROE -493.38 % -1,227.65 % - % -546.95 % -169.85 % -112.83 % -90.04 % 289.07%
  QoQ % 59.81% 0.00% 0.00% -222.02% -50.54% -25.31% -
  Horiz. % 547.96% 1,363.45% 0.00% 607.45% 188.64% 125.31% 100.00%
Per Share
31/10/09 30/07/09 30/06/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 2.15 1.68 1.50 1.97 1.86 2.43 2.56 -13.01%
  QoQ % 27.98% 12.00% -23.86% 5.91% -23.46% -5.08% -
  Horiz. % 83.98% 65.62% 58.59% 76.95% 72.66% 94.92% 100.00%
EPS -3.01 -4.67 -5.24 -6.40 -6.22 -5.73 -5.76 -40.45%
  QoQ % 35.55% 10.88% 18.13% -2.89% -8.55% 0.52% -
  Horiz. % 52.26% 81.08% 90.97% 111.11% 107.99% 99.48% 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 0.0061 0.0038 - 0.0117 0.0366 0.0508 0.0640 -84.70%
  QoQ % 60.53% 0.00% 0.00% -68.03% -27.95% -20.63% -
  Horiz. % 9.53% 5.94% 0.00% 18.28% 57.19% 79.37% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,426,077
31/10/09 30/07/09 30/06/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 0.21 0.16 0.15 0.19 0.18 0.23 0.25 -13.00%
  QoQ % 31.25% 6.67% -21.05% 5.56% -21.74% -8.00% -
  Horiz. % 84.00% 64.00% 60.00% 76.00% 72.00% 92.00% 100.00%
EPS -0.29 -0.45 -0.51 -0.62 -0.60 -0.55 -0.56 -40.88%
  QoQ % 35.56% 11.76% 17.74% -3.33% -9.09% 1.79% -
  Horiz. % 51.79% 80.36% 91.07% 110.71% 107.14% 98.21% 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 0.0006 0.0004 - 0.0011 0.0036 0.0049 0.0062 -84.51%
  QoQ % 50.00% 0.00% 0.00% -69.44% -26.53% -20.97% -
  Horiz. % 9.68% 6.45% 0.00% 17.74% 58.06% 79.03% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/09 30/07/09 30/06/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 30/10/09 30/07/09 30/06/09 30/04/09 30/01/09 31/10/08 31/07/08 -
Price 0.0600 0.0700 0.0400 0.0600 0.0600 0.0900 0.0800 -
P/RPS 2.78 4.17 2.66 3.05 3.22 3.71 3.13 -9.04%
  QoQ % -33.33% 56.77% -12.79% -5.28% -13.21% 18.53% -
  Horiz. % 88.82% 133.23% 84.98% 97.44% 102.88% 118.53% 100.00%
P/EPS -1.99 -1.50 -0.76 -0.94 -0.97 -1.57 -1.39 33.19%
  QoQ % -32.67% -97.37% 19.15% 3.09% 38.22% -12.95% -
  Horiz. % 143.17% 107.91% 54.68% 67.63% 69.78% 112.95% 100.00%
EY -50.16 -66.64 -130.89 -106.65 -103.61 -63.69 -72.03 -25.10%
  QoQ % 24.73% 49.09% -22.73% -2.93% -62.68% 11.58% -
  Horiz. % 69.64% 92.52% 181.72% 148.06% 143.84% 88.42% 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 9.84 18.42 0.00 5.13 1.64 1.77 1.25 419.63%
  QoQ % -46.58% 0.00% 0.00% 212.80% -7.34% 41.60% -
  Horiz. % 787.20% 1,473.60% 0.00% 410.40% 131.20% 141.60% 100.00%
Price Multiplier on Announcement Date
31/10/09 30/07/09 30/06/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date - - - 30/06/09 26/03/09 19/12/08 25/09/08 -
Price 0.0000 0.0000 0.0000 0.0400 0.0500 0.0600 0.0300 -
P/RPS 0.00 0.00 0.00 2.04 2.68 2.47 1.17 -
  QoQ % 0.00% 0.00% 0.00% -23.88% 8.50% 111.11% -
  Horiz. % 0.00% 0.00% 0.00% 174.36% 229.06% 211.11% 100.00%
P/EPS 0.00 0.00 0.00 -0.63 -0.80 -1.05 -0.52 -
  QoQ % 0.00% 0.00% 0.00% 21.25% 23.81% -101.92% -
  Horiz. % -0.00% -0.00% -0.00% 121.15% 153.85% 201.92% 100.00%
EY 0.00 0.00 0.00 -159.98 -124.33 -95.53 -192.09 -
  QoQ % 0.00% 0.00% 0.00% -28.67% -30.15% 50.27% -
  Horiz. % -0.00% -0.00% -0.00% 83.28% 64.72% 49.73% 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 0.00 0.00 0.00 3.42 1.37 1.18 0.47 -
  QoQ % 0.00% 0.00% 0.00% 149.64% 16.10% 151.06% -
  Horiz. % 0.00% 0.00% 0.00% 727.66% 291.49% 251.06% 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.
 


 

386  331  519  735 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ECOWLD 0.765+0.02 
 SAPNRG 0.260.00 
 PERDANA-PR 0.015+0.005 
 HSI-H8F 0.125-0.065 
 EKOVEST 0.81+0.015 
 DGB 0.14-0.005 
 VELESTO 0.3650.00 
 DYNACIA-PA 0.045+0.005 
 HSI-C7K 0.33+0.05 
 MLAB 0.05-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers