Highlights

[EDUSPEC] QoQ TTM Result on 2010-12-31 [#1]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 21-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2011
Quarter 31-Dec-2010  [#1]
Profit Trend QoQ -     -20.85%    YoY -     -105.40%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 30/04/10 CAGR
Revenue 28,030 21,554 12,212 16,616 12,925 14,255 15,221 53.76%
  QoQ % 30.05% 76.50% -26.50% 28.56% -9.33% -6.35% -
  Horiz. % 184.15% 141.61% 80.23% 109.16% 84.92% 93.65% 100.00%
PBT 817 420 -1,614 -13,657 -11,148 -10,934 -11,970 -
  QoQ % 94.52% 126.02% 88.18% -22.51% -1.96% 8.65% -
  Horiz. % -6.83% -3.51% 13.48% 114.09% 93.13% 91.35% 100.00%
Tax -327 -102 -27 187 196 299 299 -
  QoQ % -220.59% -277.78% -114.44% -4.59% -34.45% 0.00% -
  Horiz. % -109.36% -34.11% -9.03% 62.54% 65.55% 100.00% 100.00%
NP 490 318 -1,641 -13,470 -10,952 -10,635 -11,671 -
  QoQ % 54.09% 119.38% 87.82% -22.99% -2.98% 8.88% -
  Horiz. % -4.20% -2.72% 14.06% 115.41% 93.84% 91.12% 100.00%
NP to SH 354 184 -1,718 -13,236 -10,952 -10,635 -11,671 -
  QoQ % 92.39% 110.71% 87.02% -20.85% -2.98% 8.88% -
  Horiz. % -3.03% -1.58% 14.72% 113.41% 93.84% 91.12% 100.00%
Tax Rate 40.02 % 24.29 % - % - % - % - % - % -
  QoQ % 64.76% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 164.76% 100.00% - - - - -
Total Cost 27,540 21,236 13,853 30,086 23,877 24,890 26,892 1.69%
  QoQ % 29.69% 53.30% -53.96% 26.00% -4.07% -7.44% -
  Horiz. % 102.41% 78.97% 51.51% 111.88% 88.79% 92.56% 100.00%
Net Worth 14,959 10,493 0 8,889 10,189 0 4,722 125.35%
  QoQ % 42.56% 0.00% 0.00% -12.76% 0.00% 0.00% -
  Horiz. % 316.79% 222.22% 0.00% 188.24% 215.78% 0.00% 100.00%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 30/04/10 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
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 30/04/10 CAGR
Net Worth 14,959 10,493 0 8,889 10,189 0 4,722 125.35%
  QoQ % 42.56% 0.00% 0.00% -12.76% 0.00% 0.00% -
  Horiz. % 316.79% 222.22% 0.00% 188.24% 215.78% 0.00% 100.00%
NOSH 339,999 327,931 335,454 329,242 291,136 291,136 177,531 58.07%
  QoQ % 3.68% -2.24% 1.89% 13.09% 0.00% 63.99% -
  Horiz. % 191.51% 184.72% 188.95% 185.46% 163.99% 163.99% 100.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 30/04/10 CAGR
NP Margin 1.75 % 1.48 % -13.44 % -81.07 % -84.74 % -74.61 % -76.68 % -
  QoQ % 18.24% 111.01% 83.42% 4.33% -13.58% 2.70% -
  Horiz. % -2.28% -1.93% 17.53% 105.73% 110.51% 97.30% 100.00%
ROE 2.37 % 1.75 % - % -148.89 % -107.48 % - % -247.14 % -
  QoQ % 35.43% 0.00% 0.00% -38.53% 0.00% 0.00% -
  Horiz. % -0.96% -0.71% 0.00% 60.25% 43.49% 0.00% 100.00%
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 30/04/10 CAGR
RPS 8.24 6.57 3.64 5.05 4.44 4.90 8.57 -2.73%
  QoQ % 25.42% 80.49% -27.92% 13.74% -9.39% -42.82% -
  Horiz. % 96.15% 76.66% 42.47% 58.93% 51.81% 57.18% 100.00%
EPS 0.10 0.06 -0.51 -4.02 -3.76 -3.65 -6.57 -
  QoQ % 66.67% 111.76% 87.31% -6.91% -3.01% 44.44% -
  Horiz. % -1.52% -0.91% 7.76% 61.19% 57.23% 55.56% 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 0.0440 0.0320 0.0000 0.0270 0.0350 0.0000 0.0266 42.56%
  QoQ % 37.50% 0.00% 0.00% -22.86% 0.00% 0.00% -
  Horiz. % 165.41% 120.30% 0.00% 101.50% 131.58% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,101,813
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 30/04/10 CAGR
RPS 2.54 1.96 1.11 1.51 1.17 1.29 1.38 53.71%
  QoQ % 29.59% 76.58% -26.49% 29.06% -9.30% -6.52% -
  Horiz. % 184.06% 142.03% 80.43% 109.42% 84.78% 93.48% 100.00%
EPS 0.03 0.02 -0.16 -1.20 -0.99 -0.97 -1.06 -
  QoQ % 50.00% 112.50% 86.67% -21.21% -2.06% 8.49% -
  Horiz. % -2.83% -1.89% 15.09% 113.21% 93.40% 91.51% 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 0.0136 0.0095 0.0000 0.0081 0.0092 0.0000 0.0043 125.10%
  QoQ % 43.16% 0.00% 0.00% -11.96% 0.00% 0.00% -
  Horiz. % 316.28% 220.93% 0.00% 188.37% 213.95% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 30/04/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 30/04/10 -
Price 0.0900 0.1100 0.1400 0.1700 0.1900 0.1400 0.1200 -
P/RPS 1.09 1.67 3.85 3.37 4.28 2.86 1.40 -16.17%
  QoQ % -34.73% -56.62% 14.24% -21.26% 49.65% 104.29% -
  Horiz. % 77.86% 119.29% 275.00% 240.71% 305.71% 204.29% 100.00%
P/EPS 86.44 196.05 -27.34 -4.23 -5.05 -3.83 -1.83 -
  QoQ % -55.91% 817.08% -546.34% 16.24% -31.85% -109.29% -
  Horiz. % -4,723.50% -10,713.12% 1,493.99% 231.15% 275.96% 209.29% 100.00%
EY 1.16 0.51 -3.66 -23.65 -19.80 -26.09 -54.78 -
  QoQ % 127.45% 113.93% 84.52% -19.44% 24.11% 52.37% -
  Horiz. % -2.12% -0.93% 6.68% 43.17% 36.14% 47.63% 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 2.05 3.44 0.00 6.30 5.43 0.00 4.51 -42.63%
  QoQ % -40.41% 0.00% 0.00% 16.02% 0.00% 0.00% -
  Horiz. % 45.45% 76.27% 0.00% 139.69% 120.40% 0.00% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 30/04/10 CAGR
Date 30/11/11 22/08/11 23/05/11 21/02/11 30/11/10 25/08/10 30/06/10 -
Price 0.1200 0.1100 0.1300 0.1400 0.2000 0.1400 0.1400 -
P/RPS 1.46 1.67 3.57 2.77 4.51 2.86 1.63 -7.47%
  QoQ % -12.57% -53.22% 28.88% -38.58% 57.69% 75.46% -
  Horiz. % 89.57% 102.45% 219.02% 169.94% 276.69% 175.46% 100.00%
P/EPS 115.25 196.05 -25.38 -3.48 -5.32 -3.83 -2.13 -
  QoQ % -41.21% 872.46% -629.31% 34.59% -38.90% -79.81% -
  Horiz. % -5,410.80% -9,204.23% 1,191.55% 163.38% 249.77% 179.81% 100.00%
EY 0.87 0.51 -3.94 -28.72 -18.81 -26.09 -46.96 -
  QoQ % 70.59% 112.94% 86.28% -52.68% 27.90% 44.44% -
  Horiz. % -1.85% -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 2.73 3.44 0.00 5.19 5.71 0.00 5.26 -37.01%
  QoQ % -20.64% 0.00% 0.00% -9.11% 0.00% 0.00% -
  Horiz. % 51.90% 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.
 


 

353  351  537  671 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BJCORP 0.2650.00 
 HIBISCS 1.10+0.04 
 MYEG 1.39+0.09 
 SAPNRG-WA 0.1450.00 
 DYNACIA 0.095-0.005 
 ORION 0.215+0.015 
 DAYANG 1.33-0.06 
 HSI-C5D 0.34-0.015 
 SAPNRG 0.345-0.005 
 HSI-C3V 0.05-0.015 
Partners & Brokers