Highlights

[EDUSPEC] QoQ TTM Result on 2010-06-30 [#0]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 25-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2010
30-Jun-2010
Profit Trend QoQ -     8.88%    YoY -     -46.91%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 30/04/10 31/01/10 31/10/09 CAGR
Revenue 12,212 16,616 12,925 14,255 15,221 3,162 2,970 171.86%
  QoQ % -26.50% 28.56% -9.33% -6.35% 381.37% 6.46% -
  Horiz. % 411.18% 559.46% 435.19% 479.97% 512.49% 106.46% 100.00%
PBT -1,614 -13,657 -11,148 -10,934 -11,970 -625 -4,234 -49.45%
  QoQ % 88.18% -22.51% -1.96% 8.65% -1,815.20% 85.24% -
  Horiz. % 38.12% 322.56% 263.30% 258.24% 282.71% 14.76% 100.00%
Tax -27 187 196 299 299 103 86 -
  QoQ % -114.44% -4.59% -34.45% 0.00% 190.29% 19.77% -
  Horiz. % -31.40% 217.44% 227.91% 347.67% 347.67% 119.77% 100.00%
NP -1,641 -13,470 -10,952 -10,635 -11,671 -522 -4,148 -48.11%
  QoQ % 87.82% -22.99% -2.98% 8.88% -2,135.82% 87.42% -
  Horiz. % 39.56% 324.73% 264.03% 256.39% 281.36% 12.58% 100.00%
NP to SH -1,718 -13,236 -10,952 -10,635 -11,671 -522 -4,148 -46.39%
  QoQ % 87.02% -20.85% -2.98% 8.88% -2,135.82% 87.42% -
  Horiz. % 41.42% 319.09% 264.03% 256.39% 281.36% 12.58% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 13,853 30,086 23,877 24,890 26,892 3,684 7,118 60.16%
  QoQ % -53.96% 26.00% -4.07% -7.44% 629.97% -48.24% -
  Horiz. % 194.62% 422.67% 335.45% 349.68% 377.80% 51.76% 100.00%
Net Worth 0 8,889 10,189 0 4,722 1,069 840 -
  QoQ % 0.00% -12.76% 0.00% 0.00% 341.58% 27.20% -
  Horiz. % 0.00% 1,057.35% 1,212.00% 0.00% 561.69% 127.20% 100.00%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 30/04/10 31/01/10 31/10/09 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
31/03/11 31/12/10 30/09/10 30/06/10 30/04/10 31/01/10 31/10/09 CAGR
Net Worth 0 8,889 10,189 0 4,722 1,069 840 -
  QoQ % 0.00% -12.76% 0.00% 0.00% 341.58% 27.20% -
  Horiz. % 0.00% 1,057.35% 1,212.00% 0.00% 561.69% 127.20% 100.00%
NOSH 335,454 329,242 291,136 291,136 177,531 140,714 137,826 87.61%
  QoQ % 1.89% 13.09% 0.00% 63.99% 26.16% 2.10% -
  Horiz. % 243.39% 238.88% 211.23% 211.23% 128.81% 102.10% 100.00%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 30/04/10 31/01/10 31/10/09 CAGR
NP Margin -13.44 % -81.07 % -84.74 % -74.61 % -76.68 % -16.51 % -139.66 % -80.91%
  QoQ % 83.42% 4.33% -13.58% 2.70% -364.45% 88.18% -
  Horiz. % 9.62% 58.05% 60.68% 53.42% 54.90% 11.82% 100.00%
ROE - % -148.89 % -107.48 % - % -247.14 % -48.81 % -493.38 % -
  QoQ % 0.00% -38.53% 0.00% 0.00% -406.33% 90.11% -
  Horiz. % 0.00% 30.18% 21.78% 0.00% 50.09% 9.89% 100.00%
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 3.64 5.05 4.44 4.90 8.57 2.25 2.15 45.13%
  QoQ % -27.92% 13.74% -9.39% -42.82% 280.89% 4.65% -
  Horiz. % 169.30% 234.88% 206.51% 227.91% 398.60% 104.65% 100.00%
EPS -0.51 -4.02 -3.76 -3.65 -6.57 -0.37 -3.01 -71.51%
  QoQ % 87.31% -6.91% -3.01% 44.44% -1,675.68% 87.71% -
  Horiz. % 16.94% 133.55% 124.92% 121.26% 218.27% 12.29% 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 0.0000 0.0270 0.0350 0.0000 0.0266 0.0076 0.0061 -
  QoQ % 0.00% -22.86% 0.00% 0.00% 250.00% 24.59% -
  Horiz. % 0.00% 442.62% 573.77% 0.00% 436.07% 124.59% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,351,077
31/03/11 31/12/10 30/09/10 30/06/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 0.90 1.23 0.96 1.06 1.13 0.23 0.22 170.88%
  QoQ % -26.83% 28.13% -9.43% -6.19% 391.30% 4.55% -
  Horiz. % 409.09% 559.09% 436.36% 481.82% 513.64% 104.55% 100.00%
EPS -0.13 -0.98 -0.81 -0.79 -0.86 -0.04 -0.31 -45.92%
  QoQ % 86.73% -20.99% -2.53% 8.14% -2,050.00% 87.10% -
  Horiz. % 41.94% 316.13% 261.29% 254.84% 277.42% 12.90% 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 0.0000 0.0066 0.0075 0.0000 0.0035 0.0008 0.0006 -
  QoQ % 0.00% -12.00% 0.00% 0.00% 337.50% 33.33% -
  Horiz. % 0.00% 1,100.00% 1,250.00% 0.00% 583.33% 133.33% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 30/04/10 31/01/10 31/10/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 30/04/10 29/01/10 30/10/09 -
Price 0.1400 0.1700 0.1900 0.1400 0.1200 0.0900 0.0600 -
P/RPS 3.85 3.37 4.28 2.86 1.40 4.01 2.78 25.90%
  QoQ % 14.24% -21.26% 49.65% 104.29% -65.09% 44.24% -
  Horiz. % 138.49% 121.22% 153.96% 102.88% 50.36% 144.24% 100.00%
P/EPS -27.34 -4.23 -5.05 -3.83 -1.83 -24.26 -1.99 538.18%
  QoQ % -546.34% 16.24% -31.85% -109.29% 92.46% -1,119.10% -
  Horiz. % 1,373.87% 212.56% 253.77% 192.46% 91.96% 1,219.10% 100.00%
EY -3.66 -23.65 -19.80 -26.09 -54.78 -4.12 -50.16 -84.30%
  QoQ % 84.52% -19.44% 24.11% 52.37% -1,229.61% 91.79% -
  Horiz. % 7.30% 47.15% 39.47% 52.01% 109.21% 8.21% 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 6.30 5.43 0.00 4.51 11.84 9.84 -
  QoQ % 0.00% 16.02% 0.00% 0.00% -61.91% 20.33% -
  Horiz. % 0.00% 64.02% 55.18% 0.00% 45.83% 120.33% 100.00%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 30/04/10 31/01/10 31/10/09 CAGR
Date 23/05/11 21/02/11 30/11/10 25/08/10 30/06/10 - - -
Price 0.1300 0.1400 0.2000 0.1400 0.1400 0.0000 0.0000 -
P/RPS 3.57 2.77 4.51 2.86 1.63 0.00 0.00 -
  QoQ % 28.88% -38.58% 57.69% 75.46% 0.00% 0.00% -
  Horiz. % 219.02% 169.94% 276.69% 175.46% 100.00% - -
P/EPS -25.38 -3.48 -5.32 -3.83 -2.13 0.00 0.00 -
  QoQ % -629.31% 34.59% -38.90% -79.81% 0.00% 0.00% -
  Horiz. % 1,191.55% 163.38% 249.77% 179.81% 100.00% - -
EY -3.94 -28.72 -18.81 -26.09 -46.96 0.00 0.00 -
  QoQ % 86.28% -52.68% 27.90% 44.44% 0.00% 0.00% -
  Horiz. % 8.39% 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 0.00 5.19 5.71 0.00 5.26 0.00 0.00 -
  QoQ % 0.00% -9.11% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers