Highlights

[EDUSPEC] QoQ TTM Result on 2011-06-30 [#3]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 22-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2011
Quarter 30-Jun-2011  [#3]
Profit Trend QoQ -     110.71%    YoY -     101.73%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 28,277 28,048 28,030 21,554 12,212 16,616 12,925 68.45%
  QoQ % 0.82% 0.06% 30.05% 76.50% -26.50% 28.56% -
  Horiz. % 218.78% 217.01% 216.87% 166.76% 94.48% 128.56% 100.00%
PBT 789 584 817 420 -1,614 -13,657 -11,148 -
  QoQ % 35.10% -28.52% 94.52% 126.02% 88.18% -22.51% -
  Horiz. % -7.08% -5.24% -7.33% -3.77% 14.48% 122.51% 100.00%
Tax -332 -337 -327 -102 -27 187 196 -
  QoQ % 1.48% -3.06% -220.59% -277.78% -114.44% -4.59% -
  Horiz. % -169.39% -171.94% -166.84% -52.04% -13.78% 95.41% 100.00%
NP 457 247 490 318 -1,641 -13,470 -10,952 -
  QoQ % 85.02% -49.59% 54.09% 119.38% 87.82% -22.99% -
  Horiz. % -4.17% -2.26% -4.47% -2.90% 14.98% 122.99% 100.00%
NP to SH 415 -104 354 184 -1,718 -13,236 -10,952 -
  QoQ % 499.04% -129.38% 92.39% 110.71% 87.02% -20.85% -
  Horiz. % -3.79% 0.95% -3.23% -1.68% 15.69% 120.85% 100.00%
Tax Rate 42.08 % 57.71 % 40.02 % 24.29 % - % - % - % -
  QoQ % -27.08% 44.20% 64.76% 0.00% 0.00% 0.00% -
  Horiz. % 173.24% 237.59% 164.76% 100.00% - - -
Total Cost 27,820 27,801 27,540 21,236 13,853 30,086 23,877 10.72%
  QoQ % 0.07% 0.95% 29.69% 53.30% -53.96% 26.00% -
  Horiz. % 116.51% 116.43% 115.34% 88.94% 58.02% 126.00% 100.00%
Net Worth 12,950 12,171 14,959 10,493 0 8,889 10,189 17.31%
  QoQ % 6.39% -18.64% 42.56% 0.00% 0.00% -12.76% -
  Horiz. % 127.09% 119.45% 146.81% 102.98% 0.00% 87.24% 100.00%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 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
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 12,950 12,171 14,959 10,493 0 8,889 10,189 17.31%
  QoQ % 6.39% -18.64% 42.56% 0.00% 0.00% -12.76% -
  Horiz. % 127.09% 119.45% 146.81% 102.98% 0.00% 87.24% 100.00%
NOSH 370,000 368,840 339,999 327,931 335,454 329,242 291,136 17.31%
  QoQ % 0.31% 8.48% 3.68% -2.24% 1.89% 13.09% -
  Horiz. % 127.09% 126.69% 116.78% 112.64% 115.22% 113.09% 100.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 1.62 % 0.88 % 1.75 % 1.48 % -13.44 % -81.07 % -84.74 % -
  QoQ % 84.09% -49.71% 18.24% 111.01% 83.42% 4.33% -
  Horiz. % -1.91% -1.04% -2.07% -1.75% 15.86% 95.67% 100.00%
ROE 3.20 % -0.85 % 2.37 % 1.75 % - % -148.89 % -107.48 % -
  QoQ % 476.47% -135.86% 35.43% 0.00% 0.00% -38.53% -
  Horiz. % -2.98% 0.79% -2.21% -1.63% 0.00% 138.53% 100.00%
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 7.64 7.60 8.24 6.57 3.64 5.05 4.44 43.55%
  QoQ % 0.53% -7.77% 25.42% 80.49% -27.92% 13.74% -
  Horiz. % 172.07% 171.17% 185.59% 147.97% 81.98% 113.74% 100.00%
EPS 0.11 -0.03 0.10 0.06 -0.51 -4.02 -3.76 -
  QoQ % 466.67% -130.00% 66.67% 111.76% 87.31% -6.91% -
  Horiz. % -2.93% 0.80% -2.66% -1.60% 13.56% 106.91% 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 0.0350 0.0330 0.0440 0.0320 0.0000 0.0270 0.0350 -
  QoQ % 6.06% -25.00% 37.50% 0.00% 0.00% -22.86% -
  Horiz. % 100.00% 94.29% 125.71% 91.43% 0.00% 77.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,078,999
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 2.57 2.55 2.54 1.96 1.11 1.51 1.17 68.90%
  QoQ % 0.78% 0.39% 29.59% 76.58% -26.49% 29.06% -
  Horiz. % 219.66% 217.95% 217.09% 167.52% 94.87% 129.06% 100.00%
EPS 0.04 -0.01 0.03 0.02 -0.16 -1.20 -0.99 -
  QoQ % 500.00% -133.33% 50.00% 112.50% 86.67% -21.21% -
  Horiz. % -4.04% 1.01% -3.03% -2.02% 16.16% 121.21% 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 0.0118 0.0110 0.0136 0.0095 0.0000 0.0081 0.0092 18.03%
  QoQ % 7.27% -19.12% 43.16% 0.00% 0.00% -11.96% -
  Horiz. % 128.26% 119.57% 147.83% 103.26% 0.00% 88.04% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.1100 0.1100 0.0900 0.1100 0.1400 0.1700 0.1900 -
P/RPS 1.44 1.45 1.09 1.67 3.85 3.37 4.28 -51.59%
  QoQ % -0.69% 33.03% -34.73% -56.62% 14.24% -21.26% -
  Horiz. % 33.64% 33.88% 25.47% 39.02% 89.95% 78.74% 100.00%
P/EPS 98.07 -390.12 86.44 196.05 -27.34 -4.23 -5.05 -
  QoQ % 125.14% -551.32% -55.91% 817.08% -546.34% 16.24% -
  Horiz. % -1,941.98% 7,725.15% -1,711.68% -3,882.18% 541.39% 83.76% 100.00%
EY 1.02 -0.26 1.16 0.51 -3.66 -23.65 -19.80 -
  QoQ % 492.31% -122.41% 127.45% 113.93% 84.52% -19.44% -
  Horiz. % -5.15% 1.31% -5.86% -2.58% 18.48% 119.44% 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 3.14 3.33 2.05 3.44 0.00 6.30 5.43 -30.57%
  QoQ % -5.71% 62.44% -40.41% 0.00% 0.00% 16.02% -
  Horiz. % 57.83% 61.33% 37.75% 63.35% 0.00% 116.02% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 29/05/12 29/02/12 30/11/11 22/08/11 23/05/11 21/02/11 30/11/10 -
Price 0.1200 0.1100 0.1200 0.1100 0.1300 0.1400 0.2000 -
P/RPS 1.57 1.45 1.46 1.67 3.57 2.77 4.51 -50.48%
  QoQ % 8.28% -0.68% -12.57% -53.22% 28.88% -38.58% -
  Horiz. % 34.81% 32.15% 32.37% 37.03% 79.16% 61.42% 100.00%
P/EPS 106.99 -390.12 115.25 196.05 -25.38 -3.48 -5.32 -
  QoQ % 127.42% -438.50% -41.21% 872.46% -629.31% 34.59% -
  Horiz. % -2,011.09% 7,333.08% -2,166.35% -3,685.15% 477.07% 65.41% 100.00%
EY 0.93 -0.26 0.87 0.51 -3.94 -28.72 -18.81 -
  QoQ % 457.69% -129.89% 70.59% 112.94% 86.28% -52.68% -
  Horiz. % -4.94% 1.38% -4.63% -2.71% 20.95% 152.68% 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 3.43 3.33 2.73 3.44 0.00 5.19 5.71 -28.78%
  QoQ % 3.00% 21.98% -20.64% 0.00% 0.00% -9.11% -
  Horiz. % 60.07% 58.32% 47.81% 60.25% 0.00% 90.89% 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.
 


 

91  79  325  1754 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.275+0.005 
 DAYA 0.01-0.005 
 PUC 0.07-0.005 
 ICON 0.075-0.01 
 PRESBHD 0.49+0.025 
 NAIM 1.14-0.02 
 MERIDIAN 0.145+0.01 
 PERDANA 0.365+0.01 
 BJLAND 0.22-0.005 
 GREATEC 1.10+0.04 

TOP ARTICLES

1. Koon Yew Yin’s statement to the police - Koon Yew Yin Koon Yew Yin's Blog
2. 11 things I learned from the 2019 Genting Malaysia AGM - Shak Chee Hoi Good Articles to Share
3. Get To Know These 3 M'sian Companies Featured In Forbes Asia's 200 Best Under A Billion 2019 - Sade Dayangku Good Articles to Share
4. Politcal linked stock that you should HOLD for GREAT return - GETS Sharing potential stocks that gave at least 50% gain
5. TRACKING UZMA HISTORIC PRICES SHOW GROSSLY UNDERVALUE POSITION, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. Tun M: AIRASIA - WORLD’S BEST LOW-COST AIRLINE Good Articles to Share
7. Enemies want Pakatan gone, Kit Siang says amid calls for DAP to quit coalition save malaysia!!!
8. PublicInvest Research Headlines - 19 Aug 2019 PublicInvest Research
Partners & Brokers