Highlights

[EDUSPEC] QoQ TTM Result on 2010-04-30 [#4]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 30-Jun-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2010
Quarter 30-Apr-2010  [#4]
Profit Trend QoQ -     -2,135.82%    YoY -     -31.91%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/10 30/09/10 30/06/10 30/04/10 31/01/10 31/10/09 30/07/09 CAGR
Revenue 16,616 12,925 14,255 15,221 3,162 2,970 2,317 299.69%
  QoQ % 28.56% -9.33% -6.35% 381.37% 6.46% 28.18% -
  Horiz. % 717.13% 557.83% 615.24% 656.93% 136.47% 128.18% 100.00%
PBT -13,657 -11,148 -10,934 -11,970 -625 -4,234 -6,427 69.91%
  QoQ % -22.51% -1.96% 8.65% -1,815.20% 85.24% 34.12% -
  Horiz. % 212.49% 173.46% 170.13% 186.25% 9.72% 65.88% 100.00%
Tax 187 196 299 299 103 86 -17 -
  QoQ % -4.59% -34.45% 0.00% 190.29% 19.77% 605.88% -
  Horiz. % -1,100.00% -1,152.94% -1,758.82% -1,758.82% -605.88% -505.88% 100.00%
NP -13,470 -10,952 -10,635 -11,671 -522 -4,148 -6,444 67.96%
  QoQ % -22.99% -2.98% 8.88% -2,135.82% 87.42% 35.63% -
  Horiz. % 209.03% 169.96% 165.04% 181.11% 8.10% 64.37% 100.00%
NP to SH -13,236 -10,952 -10,635 -11,671 -522 -4,148 -6,444 65.90%
  QoQ % -20.85% -2.98% 8.88% -2,135.82% 87.42% 35.63% -
  Horiz. % 205.40% 169.96% 165.04% 181.11% 8.10% 64.37% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 30,086 23,877 24,890 26,892 3,684 7,118 8,761 138.13%
  QoQ % 26.00% -4.07% -7.44% 629.97% -48.24% -18.75% -
  Horiz. % 343.41% 272.54% 284.10% 306.95% 42.05% 81.25% 100.00%
Net Worth 8,889 10,189 0 4,722 1,069 840 524 631.45%
  QoQ % -12.76% 0.00% 0.00% 341.58% 27.20% 60.17% -
  Horiz. % 1,693.55% 1,941.26% 0.00% 899.66% 203.74% 160.17% 100.00%
Dividend
31/12/10 30/09/10 30/06/10 30/04/10 31/01/10 31/10/09 30/07/09 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
31/12/10 30/09/10 30/06/10 30/04/10 31/01/10 31/10/09 30/07/09 CAGR
Net Worth 8,889 10,189 0 4,722 1,069 840 524 631.45%
  QoQ % -12.76% 0.00% 0.00% 341.58% 27.20% 60.17% -
  Horiz. % 1,693.55% 1,941.26% 0.00% 899.66% 203.74% 160.17% 100.00%
NOSH 329,242 291,136 291,136 177,531 140,714 137,826 138,133 84.20%
  QoQ % 13.09% 0.00% 63.99% 26.16% 2.10% -0.22% -
  Horiz. % 238.35% 210.76% 210.76% 128.52% 101.87% 99.78% 100.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 30/04/10 31/01/10 31/10/09 30/07/09 CAGR
NP Margin -81.07 % -84.74 % -74.61 % -76.68 % -16.51 % -139.66 % -278.12 % -57.98%
  QoQ % 4.33% -13.58% 2.70% -364.45% 88.18% 49.78% -
  Horiz. % 29.15% 30.47% 26.83% 27.57% 5.94% 50.22% 100.00%
ROE -148.89 % -107.48 % - % -247.14 % -48.81 % -493.38 % -1,227.65 % -77.32%
  QoQ % -38.53% 0.00% 0.00% -406.33% 90.11% 59.81% -
  Horiz. % 12.13% 8.75% 0.00% 20.13% 3.98% 40.19% 100.00%
Per Share
31/12/10 30/09/10 30/06/10 30/04/10 31/01/10 31/10/09 30/07/09 CAGR
RPS 5.05 4.44 4.90 8.57 2.25 2.15 1.68 116.85%
  QoQ % 13.74% -9.39% -42.82% 280.89% 4.65% 27.98% -
  Horiz. % 300.60% 264.29% 291.67% 510.12% 133.93% 127.98% 100.00%
EPS -4.02 -3.76 -3.65 -6.57 -0.37 -3.01 -4.67 -10.00%
  QoQ % -6.91% -3.01% 44.44% -1,675.68% 87.71% 35.55% -
  Horiz. % 86.08% 80.51% 78.16% 140.69% 7.92% 64.45% 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 0.0270 0.0350 0.0000 0.0266 0.0076 0.0061 0.0038 297.10%
  QoQ % -22.86% 0.00% 0.00% 250.00% 24.59% 60.53% -
  Horiz. % 710.53% 921.05% 0.00% 700.00% 200.00% 160.53% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,948,967
31/12/10 30/09/10 30/06/10 30/04/10 31/01/10 31/10/09 30/07/09 CAGR
RPS 0.85 0.66 0.73 0.78 0.16 0.15 0.12 296.23%
  QoQ % 28.79% -9.59% -6.41% 387.50% 6.67% 25.00% -
  Horiz. % 708.33% 550.00% 608.33% 650.00% 133.33% 125.00% 100.00%
EPS -0.68 -0.56 -0.55 -0.60 -0.03 -0.21 -0.33 66.27%
  QoQ % -21.43% -1.82% 8.33% -1,900.00% 85.71% 36.36% -
  Horiz. % 206.06% 169.70% 166.67% 181.82% 9.09% 63.64% 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 0.0052 0.0000 0.0024 0.0005 0.0004 0.0003 582.07%
  QoQ % -11.54% 0.00% 0.00% 380.00% 25.00% 33.33% -
  Horiz. % 1,533.33% 1,733.33% 0.00% 800.00% 166.67% 133.33% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 30/04/10 31/01/10 31/10/09 30/07/09 CAGR
Date 30/12/10 30/09/10 30/06/10 30/04/10 29/01/10 30/10/09 30/07/09 -
Price 0.1700 0.1900 0.1400 0.1200 0.0900 0.0600 0.0700 -
P/RPS 3.37 4.28 2.86 1.40 4.01 2.78 4.17 -13.91%
  QoQ % -21.26% 49.65% 104.29% -65.09% 44.24% -33.33% -
  Horiz. % 80.82% 102.64% 68.59% 33.57% 96.16% 66.67% 100.00%
P/EPS -4.23 -5.05 -3.83 -1.83 -24.26 -1.99 -1.50 107.32%
  QoQ % 16.24% -31.85% -109.29% 92.46% -1,119.10% -32.67% -
  Horiz. % 282.00% 336.67% 255.33% 122.00% 1,617.33% 132.67% 100.00%
EY -23.65 -19.80 -26.09 -54.78 -4.12 -50.16 -66.64 -51.74%
  QoQ % -19.44% 24.11% 52.37% -1,229.61% 91.79% 24.73% -
  Horiz. % 35.49% 29.71% 39.15% 82.20% 6.18% 75.27% 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 6.30 5.43 0.00 4.51 11.84 9.84 18.42 -52.98%
  QoQ % 16.02% 0.00% 0.00% -61.91% 20.33% -46.58% -
  Horiz. % 34.20% 29.48% 0.00% 24.48% 64.28% 53.42% 100.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 30/04/10 31/01/10 31/10/09 30/07/09 CAGR
Date 21/02/11 30/11/10 25/08/10 30/06/10 - - - -
Price 0.1400 0.2000 0.1400 0.1400 0.0000 0.0000 0.0000 -
P/RPS 2.77 4.51 2.86 1.63 0.00 0.00 0.00 -
  QoQ % -38.58% 57.69% 75.46% 0.00% 0.00% 0.00% -
  Horiz. % 169.94% 276.69% 175.46% 100.00% - - -
P/EPS -3.48 -5.32 -3.83 -2.13 0.00 0.00 0.00 -
  QoQ % 34.59% -38.90% -79.81% 0.00% 0.00% 0.00% -
  Horiz. % 163.38% 249.77% 179.81% 100.00% - - -
EY -28.72 -18.81 -26.09 -46.96 0.00 0.00 0.00 -
  QoQ % -52.68% 27.90% 44.44% 0.00% 0.00% 0.00% -
  Horiz. % 61.16% 40.06% 55.56% 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 5.19 5.71 0.00 5.26 0.00 0.00 0.00 -
  QoQ % -9.11% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 98.67% 108.56% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

564  409  601  26 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.0050.00 
 QES 0.38+0.04 
 KSTAR 0.21-0.045 
 DNEX 0.26+0.005 
 BIOHLDG 0.30+0.04 
 DYNACIA 0.120.00 
 LAMBO 0.030.00 
 MCLEAN 0.325+0.095 
 AT 0.180.00 
 VSOLAR 0.040.00 

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