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 - 2,731,268
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 30/04/10 CAGR
RPS 1.03 0.79 0.45 0.61 0.47 0.52 0.56 53.63%
  QoQ % 30.38% 75.56% -26.23% 29.79% -9.62% -7.14% -
  Horiz. % 183.93% 141.07% 80.36% 108.93% 83.93% 92.86% 100.00%
EPS 0.01 0.01 -0.06 -0.48 -0.40 -0.39 -0.43 -
  QoQ % 0.00% 116.67% 87.50% -20.00% -2.56% 9.30% -
  Horiz. % -2.33% -2.33% 13.95% 111.63% 93.02% 90.70% 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 0.0055 0.0038 0.0000 0.0033 0.0037 0.0000 0.0017 128.72%
  QoQ % 44.74% 0.00% 0.00% -10.81% 0.00% 0.00% -
  Horiz. % 323.53% 223.53% 0.00% 194.12% 217.65% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

546  370  524  474 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ANZO 0.18+0.015 
 VIVOCOM 0.0350.00 
 SANICHI 0.09+0.005 
 EDUSPEC 0.02+0.005 
 PDZ 0.070.00 
 VIVOCOM-WE 0.02+0.01 
 IRIS 0.205+0.01 
 KNM 0.2150.00 
 AT 0.095-0.01 
 ASIAPLY 0.26+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program

TOP ARTICLES

1. PROPERTY SECTOR RESUMES UPTREND ! THIS PROPERTY STOCK IS TRADING AT 80% DISCOUNT TO ITS RTO PRICE !!! Bursa Master
2. MACQUARIE raised Top Glove's Target Price to RM30.40 gloveharicut
3. 冷眼:胜多输少就是赢 股票投资忌跟风 【冷眼专栏】全民拥股
4. THIS OVERLOOKED STOCK POSTED HISTORICAL NET PROFIT !!! ALSO NEW VENTURE INTO HEALTHCARE WITH SUBSIDIARY OPEN IN S'PORE !!! Investhor's Mighty Hammer of Wisdom
5. Cold Eye Commented on GLOVE in his new book gloveharicut
6. Investment guidelines - Koon Yew Yin Koon Yew Yin's Blog
7. Stocks on Radar- Supermax Corporation (7106) AmInvest Research Reports
8. TOPGLOVE, HARTA, KOSSAN & SUPERMAX GIVING BONUS IS A GIVEN. WILL THEY GIVE FREE WARRANTS & FREE CASH PAYOUTS? Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers