Highlights

[EDUSPEC] QoQ TTM Result on 2012-09-30 [#4]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 27-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2012
Quarter 30-Sep-2012  [#4]
Profit Trend QoQ -     -20.72%    YoY -     54.52%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 29,264 28,984 28,566 29,066 28,616 28,277 28,048 2.87%
  QoQ % 0.97% 1.46% -1.72% 1.57% 1.20% 0.82% -
  Horiz. % 104.34% 103.34% 101.85% 103.63% 102.03% 100.82% 100.00%
PBT -334 -261 593 707 1,004 789 584 -
  QoQ % -27.97% -144.01% -16.12% -29.58% 27.25% 35.10% -
  Horiz. % -57.19% -44.69% 101.54% 121.06% 171.92% 135.10% 100.00%
Tax -83 -141 -147 -161 -321 -332 -337 -60.74%
  QoQ % 41.13% 4.08% 8.70% 49.84% 3.31% 1.48% -
  Horiz. % 24.63% 41.84% 43.62% 47.77% 95.25% 98.52% 100.00%
NP -417 -402 446 546 683 457 247 -
  QoQ % -3.73% -190.13% -18.32% -20.06% 49.45% 85.02% -
  Horiz. % -168.83% -162.75% 180.57% 221.05% 276.52% 185.02% 100.00%
NP to SH -448 -371 449 547 690 415 -104 164.98%
  QoQ % -20.75% -182.63% -17.92% -20.72% 66.27% 499.04% -
  Horiz. % 430.77% 356.73% -431.73% -525.96% -663.46% -399.04% 100.00%
Tax Rate - % - % 24.79 % 22.77 % 31.97 % 42.08 % 57.71 % -
  QoQ % 0.00% 0.00% 8.87% -28.78% -24.03% -27.08% -
  Horiz. % 0.00% 0.00% 42.96% 39.46% 55.40% 72.92% 100.00%
Total Cost 29,681 29,386 28,120 28,520 27,933 27,820 27,801 4.46%
  QoQ % 1.00% 4.50% -1.40% 2.10% 0.41% 0.07% -
  Horiz. % 106.76% 105.70% 101.15% 102.59% 100.47% 100.07% 100.00%
Net Worth 14,657 0 12,257 1,053,000 15,128 12,950 12,171 13.20%
  QoQ % 0.00% 0.00% -98.84% 6,860.46% 16.82% 6.39% -
  Horiz. % 120.42% 0.00% 100.70% 8,651.19% 124.29% 106.39% 100.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 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
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 14,657 0 12,257 1,053,000 15,128 12,950 12,171 13.20%
  QoQ % 0.00% 0.00% -98.84% 6,860.46% 16.82% 6.39% -
  Horiz. % 120.42% 0.00% 100.70% 8,651.19% 124.29% 106.39% 100.00%
NOSH 385,714 360,000 383,043 270,000 368,983 370,000 368,840 3.03%
  QoQ % 7.14% -6.02% 41.87% -26.83% -0.27% 0.31% -
  Horiz. % 104.57% 97.60% 103.85% 73.20% 100.04% 100.31% 100.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -1.42 % -1.39 % 1.56 % 1.88 % 2.39 % 1.62 % 0.88 % -
  QoQ % -2.16% -189.10% -17.02% -21.34% 47.53% 84.09% -
  Horiz. % -161.36% -157.95% 177.27% 213.64% 271.59% 184.09% 100.00%
ROE -3.06 % - % 3.66 % 0.05 % 4.56 % 3.20 % -0.85 % 135.08%
  QoQ % 0.00% 0.00% 7,220.00% -98.90% 42.50% 476.47% -
  Horiz. % 360.00% 0.00% -430.59% -5.88% -536.47% -376.47% 100.00%
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 7.59 8.05 7.46 10.77 7.76 7.64 7.60 -0.09%
  QoQ % -5.71% 7.91% -30.73% 38.79% 1.57% 0.53% -
  Horiz. % 99.87% 105.92% 98.16% 141.71% 102.11% 100.53% 100.00%
EPS -0.12 -0.10 0.12 0.20 0.19 0.11 -0.03 152.20%
  QoQ % -20.00% -183.33% -40.00% 5.26% 72.73% 466.67% -
  Horiz. % 400.00% 333.33% -400.00% -666.67% -633.33% -366.67% 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 0.0380 0.0000 0.0320 3.9000 0.0410 0.0350 0.0330 9.87%
  QoQ % 0.00% 0.00% -99.18% 9,412.20% 17.14% 6.06% -
  Horiz. % 115.15% 0.00% 96.97% 11,818.18% 124.24% 106.06% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,101,813
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 2.66 2.63 2.59 2.64 2.60 2.57 2.55 2.86%
  QoQ % 1.14% 1.54% -1.89% 1.54% 1.17% 0.78% -
  Horiz. % 104.31% 103.14% 101.57% 103.53% 101.96% 100.78% 100.00%
EPS -0.04 -0.03 0.04 0.05 0.06 0.04 -0.01 152.20%
  QoQ % -33.33% -175.00% -20.00% -16.67% 50.00% 500.00% -
  Horiz. % 400.00% 300.00% -400.00% -500.00% -600.00% -400.00% 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 0.0133 0.0000 0.0111 0.9557 0.0137 0.0118 0.0110 13.51%
  QoQ % 0.00% 0.00% -98.84% 6,875.91% 16.10% 7.27% -
  Horiz. % 120.91% 0.00% 100.91% 8,688.18% 124.55% 107.27% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.0750 0.0800 0.0900 0.0900 0.1100 0.1100 0.1100 -
P/RPS 0.99 0.99 1.21 0.84 1.42 1.44 1.45 -22.48%
  QoQ % 0.00% -18.18% 44.05% -40.85% -1.39% -0.69% -
  Horiz. % 68.28% 68.28% 83.45% 57.93% 97.93% 99.31% 100.00%
P/EPS -64.57 -77.63 76.78 44.42 58.82 98.07 -390.12 -69.89%
  QoQ % 16.82% -201.11% 72.85% -24.48% -40.02% 125.14% -
  Horiz. % 16.55% 19.90% -19.68% -11.39% -15.08% -25.14% 100.00%
EY -1.55 -1.29 1.30 2.25 1.70 1.02 -0.26 229.14%
  QoQ % -20.16% -199.23% -42.22% 32.35% 66.67% 492.31% -
  Horiz. % 596.15% 496.15% -500.00% -865.38% -653.85% -392.31% 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 1.97 0.00 2.81 0.02 2.68 3.14 3.33 -29.55%
  QoQ % 0.00% 0.00% 13,950.00% -99.25% -14.65% -5.71% -
  Horiz. % 59.16% 0.00% 84.38% 0.60% 80.48% 94.29% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 30/05/13 27/02/13 27/11/12 29/08/12 29/05/12 29/02/12 -
Price 0.1050 0.0950 0.0900 0.0800 0.0900 0.1200 0.1100 -
P/RPS 1.38 1.18 1.21 0.74 1.16 1.57 1.45 -3.25%
  QoQ % 16.95% -2.48% 63.51% -36.21% -26.11% 8.28% -
  Horiz. % 95.17% 81.38% 83.45% 51.03% 80.00% 108.28% 100.00%
P/EPS -90.40 -92.18 76.78 39.49 48.13 106.99 -390.12 -62.31%
  QoQ % 1.93% -220.06% 94.43% -17.95% -55.01% 127.42% -
  Horiz. % 23.17% 23.63% -19.68% -10.12% -12.34% -27.42% 100.00%
EY -1.11 -1.08 1.30 2.53 2.08 0.93 -0.26 163.40%
  QoQ % -2.78% -183.08% -48.62% 21.63% 123.66% 457.69% -
  Horiz. % 426.92% 415.38% -500.00% -973.08% -800.00% -357.69% 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 2.76 0.00 2.81 0.02 2.20 3.43 3.33 -11.77%
  QoQ % 0.00% 0.00% 13,950.00% -99.09% -35.86% 3.00% -
  Horiz. % 82.88% 0.00% 84.38% 0.60% 66.07% 103.00% 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.
 


 

60  58  310  1757 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MTRONIC-OR 0.01-0.02 
 DYNACIA 0.10+0.005 
 SAPNRG-WA 0.145+0.01 
 SAPNRG 0.345+0.005 
 JAG 0.0550.00 
 PERDANA 0.430.00 
 HIBISCS 1.05+0.02 
 MTRONIC 0.085-0.005 
 VS 1.04+0.02 
 ORION 0.205+0.005 
Partners & Brokers