Highlights

[EDUSPEC] QoQ TTM Result on 2010-09-30 [#4]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 30-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2010
Quarter 30-Sep-2010  [#4]
Profit Trend QoQ -     -2.98%    YoY -     6.16%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 30/04/10 31/01/10 CAGR
Revenue 21,554 12,212 16,616 12,925 14,255 15,221 3,162 289.74%
  QoQ % 76.50% -26.50% 28.56% -9.33% -6.35% 381.37% -
  Horiz. % 681.66% 386.21% 525.49% 408.76% 450.82% 481.37% 100.00%
PBT 420 -1,614 -13,657 -11,148 -10,934 -11,970 -625 -
  QoQ % 126.02% 88.18% -22.51% -1.96% 8.65% -1,815.20% -
  Horiz. % -67.20% 258.24% 2,185.12% 1,783.68% 1,749.44% 1,915.20% 100.00%
Tax -102 -27 187 196 299 299 103 -
  QoQ % -277.78% -114.44% -4.59% -34.45% 0.00% 190.29% -
  Horiz. % -99.03% -26.21% 181.55% 190.29% 290.29% 290.29% 100.00%
NP 318 -1,641 -13,470 -10,952 -10,635 -11,671 -522 -
  QoQ % 119.38% 87.82% -22.99% -2.98% 8.88% -2,135.82% -
  Horiz. % -60.92% 314.37% 2,580.46% 2,098.08% 2,037.36% 2,235.82% 100.00%
NP to SH 184 -1,718 -13,236 -10,952 -10,635 -11,671 -522 -
  QoQ % 110.71% 87.02% -20.85% -2.98% 8.88% -2,135.82% -
  Horiz. % -35.25% 329.12% 2,535.63% 2,098.08% 2,037.36% 2,235.82% 100.00%
Tax Rate 24.29 % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Total Cost 21,236 13,853 30,086 23,877 24,890 26,892 3,684 246.08%
  QoQ % 53.30% -53.96% 26.00% -4.07% -7.44% 629.97% -
  Horiz. % 576.44% 376.03% 816.67% 648.13% 675.62% 729.97% 100.00%
Net Worth 10,493 0 8,889 10,189 0 4,722 1,069 404.56%
  QoQ % 0.00% 0.00% -12.76% 0.00% 0.00% 341.58% -
  Horiz. % 981.25% 0.00% 831.24% 952.82% 0.00% 441.58% 100.00%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 30/04/10 31/01/10 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
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 30/04/10 31/01/10 CAGR
Net Worth 10,493 0 8,889 10,189 0 4,722 1,069 404.56%
  QoQ % 0.00% 0.00% -12.76% 0.00% 0.00% 341.58% -
  Horiz. % 981.25% 0.00% 831.24% 952.82% 0.00% 441.58% 100.00%
NOSH 327,931 335,454 329,242 291,136 291,136 177,531 140,714 82.15%
  QoQ % -2.24% 1.89% 13.09% 0.00% 63.99% 26.16% -
  Horiz. % 233.05% 238.39% 233.98% 206.90% 206.90% 126.16% 100.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 30/04/10 31/01/10 CAGR
NP Margin 1.48 % -13.44 % -81.07 % -84.74 % -74.61 % -76.68 % -16.51 % -
  QoQ % 111.01% 83.42% 4.33% -13.58% 2.70% -364.45% -
  Horiz. % -8.96% 81.41% 491.04% 513.26% 451.91% 464.45% 100.00%
ROE 1.75 % - % -148.89 % -107.48 % - % -247.14 % -48.81 % -
  QoQ % 0.00% 0.00% -38.53% 0.00% 0.00% -406.33% -
  Horiz. % -3.59% 0.00% 305.04% 220.20% 0.00% 506.33% 100.00%
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 30/04/10 31/01/10 CAGR
RPS 6.57 3.64 5.05 4.44 4.90 8.57 2.25 113.71%
  QoQ % 80.49% -27.92% 13.74% -9.39% -42.82% 280.89% -
  Horiz. % 292.00% 161.78% 224.44% 197.33% 217.78% 380.89% 100.00%
EPS 0.06 -0.51 -4.02 -3.76 -3.65 -6.57 -0.37 -
  QoQ % 111.76% 87.31% -6.91% -3.01% 44.44% -1,675.68% -
  Horiz. % -16.22% 137.84% 1,086.49% 1,016.22% 986.49% 1,775.68% 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 0.0320 0.0000 0.0270 0.0350 0.0000 0.0266 0.0076 177.01%
  QoQ % 0.00% 0.00% -22.86% 0.00% 0.00% 250.00% -
  Horiz. % 421.05% 0.00% 355.26% 460.53% 0.00% 350.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,426,077
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 30/04/10 31/01/10 CAGR
RPS 1.51 0.86 1.17 0.91 1.00 1.07 0.22 291.65%
  QoQ % 75.58% -26.50% 28.57% -9.00% -6.54% 386.36% -
  Horiz. % 686.36% 390.91% 531.82% 413.64% 454.55% 486.36% 100.00%
EPS 0.01 -0.12 -0.93 -0.77 -0.75 -0.82 -0.04 -
  QoQ % 108.33% 87.10% -20.78% -2.67% 8.54% -1,950.00% -
  Horiz. % -25.00% 300.00% 2,325.00% 1,925.00% 1,875.00% 2,050.00% 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 0.0074 0.0000 0.0062 0.0071 0.0000 0.0033 0.0007 431.92%
  QoQ % 0.00% 0.00% -12.68% 0.00% 0.00% 371.43% -
  Horiz. % 1,057.14% 0.00% 885.71% 1,014.29% 0.00% 471.43% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 30/04/10 31/01/10 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 30/04/10 29/01/10 -
Price 0.1100 0.1400 0.1700 0.1900 0.1400 0.1200 0.0900 -
P/RPS 1.67 3.85 3.37 4.28 2.86 1.40 4.01 -46.25%
  QoQ % -56.62% 14.24% -21.26% 49.65% 104.29% -65.09% -
  Horiz. % 41.65% 96.01% 84.04% 106.73% 71.32% 34.91% 100.00%
P/EPS 196.05 -27.34 -4.23 -5.05 -3.83 -1.83 -24.26 -
  QoQ % 817.08% -546.34% 16.24% -31.85% -109.29% 92.46% -
  Horiz. % -808.12% 112.70% 17.44% 20.82% 15.79% 7.54% 100.00%
EY 0.51 -3.66 -23.65 -19.80 -26.09 -54.78 -4.12 -
  QoQ % 113.93% 84.52% -19.44% 24.11% 52.37% -1,229.61% -
  Horiz. % -12.38% 88.83% 574.03% 480.58% 633.25% 1,329.61% 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 3.44 0.00 6.30 5.43 0.00 4.51 11.84 -58.36%
  QoQ % 0.00% 0.00% 16.02% 0.00% 0.00% -61.91% -
  Horiz. % 29.05% 0.00% 53.21% 45.86% 0.00% 38.09% 100.00%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 30/04/10 31/01/10 CAGR
Date 22/08/11 23/05/11 21/02/11 30/11/10 25/08/10 30/06/10 - -
Price 0.1100 0.1300 0.1400 0.2000 0.1400 0.1400 0.0000 -
P/RPS 1.67 3.57 2.77 4.51 2.86 1.63 0.00 -
  QoQ % -53.22% 28.88% -38.58% 57.69% 75.46% 0.00% -
  Horiz. % 102.45% 219.02% 169.94% 276.69% 175.46% 100.00% -
P/EPS 196.05 -25.38 -3.48 -5.32 -3.83 -2.13 0.00 -
  QoQ % 872.46% -629.31% 34.59% -38.90% -79.81% 0.00% -
  Horiz. % -9,204.23% 1,191.55% 163.38% 249.77% 179.81% 100.00% -
EY 0.51 -3.94 -28.72 -18.81 -26.09 -46.96 0.00 -
  QoQ % 112.94% 86.28% -52.68% 27.90% 44.44% 0.00% -
  Horiz. % -1.09% 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 3.44 0.00 5.19 5.71 0.00 5.26 0.00 -
  QoQ % 0.00% 0.00% -9.11% 0.00% 0.00% 0.00% -
  Horiz. % 65.40% 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.
 


 

260  304  508  1191 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.895+0.085 
 IWCITY 0.99+0.085 
 DYNACIA 0.075-0.01 
 HSI-H8F 0.065-0.06 
 AT 0.050.00 
 DYNACIA-PA 0.04-0.005 
 DBE 0.030.00 
 XDL 0.105-0.005 
 ARMADA 0.485+0.02 
 SAPNRG 0.265+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers