Highlights

[EDUSPEC] QoQ TTM Result on 2011-09-30 [#4]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 30-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2011
Quarter 30-Sep-2011  [#4]
Profit Trend QoQ -     92.39%    YoY -     103.23%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 28,616 28,277 28,048 28,030 21,554 12,212 16,616 43.72%
  QoQ % 1.20% 0.82% 0.06% 30.05% 76.50% -26.50% -
  Horiz. % 172.22% 170.18% 168.80% 168.69% 129.72% 73.50% 100.00%
PBT 1,004 789 584 817 420 -1,614 -13,657 -
  QoQ % 27.25% 35.10% -28.52% 94.52% 126.02% 88.18% -
  Horiz. % -7.35% -5.78% -4.28% -5.98% -3.08% 11.82% 100.00%
Tax -321 -332 -337 -327 -102 -27 187 -
  QoQ % 3.31% 1.48% -3.06% -220.59% -277.78% -114.44% -
  Horiz. % -171.66% -177.54% -180.21% -174.87% -54.55% -14.44% 100.00%
NP 683 457 247 490 318 -1,641 -13,470 -
  QoQ % 49.45% 85.02% -49.59% 54.09% 119.38% 87.82% -
  Horiz. % -5.07% -3.39% -1.83% -3.64% -2.36% 12.18% 100.00%
NP to SH 690 415 -104 354 184 -1,718 -13,236 -
  QoQ % 66.27% 499.04% -129.38% 92.39% 110.71% 87.02% -
  Horiz. % -5.21% -3.14% 0.79% -2.67% -1.39% 12.98% 100.00%
Tax Rate 31.97 % 42.08 % 57.71 % 40.02 % 24.29 % - % - % -
  QoQ % -24.03% -27.08% 44.20% 64.76% 0.00% 0.00% -
  Horiz. % 131.62% 173.24% 237.59% 164.76% 100.00% - -
Total Cost 27,933 27,820 27,801 27,540 21,236 13,853 30,086 -4.83%
  QoQ % 0.41% 0.07% 0.95% 29.69% 53.30% -53.96% -
  Horiz. % 92.84% 92.47% 92.41% 91.54% 70.58% 46.04% 100.00%
Net Worth 15,128 12,950 12,171 14,959 10,493 0 8,889 42.59%
  QoQ % 16.82% 6.39% -18.64% 42.56% 0.00% 0.00% -
  Horiz. % 170.18% 145.68% 136.92% 168.29% 118.05% 0.00% 100.00%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 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
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 15,128 12,950 12,171 14,959 10,493 0 8,889 42.59%
  QoQ % 16.82% 6.39% -18.64% 42.56% 0.00% 0.00% -
  Horiz. % 170.18% 145.68% 136.92% 168.29% 118.05% 0.00% 100.00%
NOSH 368,983 370,000 368,840 339,999 327,931 335,454 329,242 7.90%
  QoQ % -0.27% 0.31% 8.48% 3.68% -2.24% 1.89% -
  Horiz. % 112.07% 112.38% 112.03% 103.27% 99.60% 101.89% 100.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 2.39 % 1.62 % 0.88 % 1.75 % 1.48 % -13.44 % -81.07 % -
  QoQ % 47.53% 84.09% -49.71% 18.24% 111.01% 83.42% -
  Horiz. % -2.95% -2.00% -1.09% -2.16% -1.83% 16.58% 100.00%
ROE 4.56 % 3.20 % -0.85 % 2.37 % 1.75 % - % -148.89 % -
  QoQ % 42.50% 476.47% -135.86% 35.43% 0.00% 0.00% -
  Horiz. % -3.06% -2.15% 0.57% -1.59% -1.18% 0.00% 100.00%
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 7.76 7.64 7.60 8.24 6.57 3.64 5.05 33.20%
  QoQ % 1.57% 0.53% -7.77% 25.42% 80.49% -27.92% -
  Horiz. % 153.66% 151.29% 150.50% 163.17% 130.10% 72.08% 100.00%
EPS 0.19 0.11 -0.03 0.10 0.06 -0.51 -4.02 -
  QoQ % 72.73% 466.67% -130.00% 66.67% 111.76% 87.31% -
  Horiz. % -4.73% -2.74% 0.75% -2.49% -1.49% 12.69% 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 0.0410 0.0350 0.0330 0.0440 0.0320 0.0000 0.0270 32.15%
  QoQ % 17.14% 6.06% -25.00% 37.50% 0.00% 0.00% -
  Horiz. % 151.85% 129.63% 122.22% 162.96% 118.52% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,948,967
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 1.47 1.45 1.44 1.44 1.11 0.63 0.85 44.13%
  QoQ % 1.38% 0.69% 0.00% 29.73% 76.19% -25.88% -
  Horiz. % 172.94% 170.59% 169.41% 169.41% 130.59% 74.12% 100.00%
EPS 0.04 0.02 -0.01 0.02 0.01 -0.09 -0.68 -
  QoQ % 100.00% 300.00% -150.00% 100.00% 111.11% 86.76% -
  Horiz. % -5.88% -2.94% 1.47% -2.94% -1.47% 13.24% 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 0.0078 0.0066 0.0062 0.0077 0.0054 0.0000 0.0046 42.24%
  QoQ % 18.18% 6.45% -19.48% 42.59% 0.00% 0.00% -
  Horiz. % 169.57% 143.48% 134.78% 167.39% 117.39% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.1100 0.1100 0.1100 0.0900 0.1100 0.1400 0.1700 -
P/RPS 1.42 1.44 1.45 1.09 1.67 3.85 3.37 -43.82%
  QoQ % -1.39% -0.69% 33.03% -34.73% -56.62% 14.24% -
  Horiz. % 42.14% 42.73% 43.03% 32.34% 49.55% 114.24% 100.00%
P/EPS 58.82 98.07 -390.12 86.44 196.05 -27.34 -4.23 -
  QoQ % -40.02% 125.14% -551.32% -55.91% 817.08% -546.34% -
  Horiz. % -1,390.54% -2,318.44% 9,222.70% -2,043.50% -4,634.75% 646.34% 100.00%
EY 1.70 1.02 -0.26 1.16 0.51 -3.66 -23.65 -
  QoQ % 66.67% 492.31% -122.41% 127.45% 113.93% 84.52% -
  Horiz. % -7.19% -4.31% 1.10% -4.90% -2.16% 15.48% 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 2.68 3.14 3.33 2.05 3.44 0.00 6.30 -43.47%
  QoQ % -14.65% -5.71% 62.44% -40.41% 0.00% 0.00% -
  Horiz. % 42.54% 49.84% 52.86% 32.54% 54.60% 0.00% 100.00%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 29/05/12 29/02/12 30/11/11 22/08/11 23/05/11 21/02/11 -
Price 0.0900 0.1200 0.1100 0.1200 0.1100 0.1300 0.1400 -
P/RPS 1.16 1.57 1.45 1.46 1.67 3.57 2.77 -44.06%
  QoQ % -26.11% 8.28% -0.68% -12.57% -53.22% 28.88% -
  Horiz. % 41.88% 56.68% 52.35% 52.71% 60.29% 128.88% 100.00%
P/EPS 48.13 106.99 -390.12 115.25 196.05 -25.38 -3.48 -
  QoQ % -55.01% 127.42% -438.50% -41.21% 872.46% -629.31% -
  Horiz. % -1,383.05% -3,074.43% 11,210.34% -3,311.78% -5,633.62% 729.31% 100.00%
EY 2.08 0.93 -0.26 0.87 0.51 -3.94 -28.72 -
  QoQ % 123.66% 457.69% -129.89% 70.59% 112.94% 86.28% -
  Horiz. % -7.24% -3.24% 0.91% -3.03% -1.78% 13.72% 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 2.20 3.43 3.33 2.73 3.44 0.00 5.19 -43.60%
  QoQ % -35.86% 3.00% 21.98% -20.64% 0.00% 0.00% -
  Horiz. % 42.39% 66.09% 64.16% 52.60% 66.28% 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
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

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