Highlights

[EDUSPEC] QoQ TTM Result on 2011-03-31 [#2]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 23-May-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2011
Quarter 31-Mar-2011  [#2]
Profit Trend QoQ -     87.02%    YoY -     58.58%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 28,048 28,030 21,554 12,212 16,616 12,925 14,255 56.83%
  QoQ % 0.06% 30.05% 76.50% -26.50% 28.56% -9.33% -
  Horiz. % 196.76% 196.63% 151.20% 85.67% 116.56% 90.67% 100.00%
PBT 584 817 420 -1,614 -13,657 -11,148 -10,934 -
  QoQ % -28.52% 94.52% 126.02% 88.18% -22.51% -1.96% -
  Horiz. % -5.34% -7.47% -3.84% 14.76% 124.90% 101.96% 100.00%
Tax -337 -327 -102 -27 187 196 299 -
  QoQ % -3.06% -220.59% -277.78% -114.44% -4.59% -34.45% -
  Horiz. % -112.71% -109.36% -34.11% -9.03% 62.54% 65.55% 100.00%
NP 247 490 318 -1,641 -13,470 -10,952 -10,635 -
  QoQ % -49.59% 54.09% 119.38% 87.82% -22.99% -2.98% -
  Horiz. % -2.32% -4.61% -2.99% 15.43% 126.66% 102.98% 100.00%
NP to SH -104 354 184 -1,718 -13,236 -10,952 -10,635 -95.39%
  QoQ % -129.38% 92.39% 110.71% 87.02% -20.85% -2.98% -
  Horiz. % 0.98% -3.33% -1.73% 16.15% 124.46% 102.98% 100.00%
Tax Rate 57.71 % 40.02 % 24.29 % - % - % - % - % -
  QoQ % 44.20% 64.76% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 237.59% 164.76% 100.00% - - - -
Total Cost 27,801 27,540 21,236 13,853 30,086 23,877 24,890 7.63%
  QoQ % 0.95% 29.69% 53.30% -53.96% 26.00% -4.07% -
  Horiz. % 111.70% 110.65% 85.32% 55.66% 120.88% 95.93% 100.00%
Net Worth 12,171 14,959 10,493 0 8,889 10,189 0 -
  QoQ % -18.64% 42.56% 0.00% 0.00% -12.76% 0.00% -
  Horiz. % 119.45% 146.81% 102.98% 0.00% 87.24% 100.00% -
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 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
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 12,171 14,959 10,493 0 8,889 10,189 0 -
  QoQ % -18.64% 42.56% 0.00% 0.00% -12.76% 0.00% -
  Horiz. % 119.45% 146.81% 102.98% 0.00% 87.24% 100.00% -
NOSH 368,840 339,999 327,931 335,454 329,242 291,136 291,136 17.03%
  QoQ % 8.48% 3.68% -2.24% 1.89% 13.09% 0.00% -
  Horiz. % 126.69% 116.78% 112.64% 115.22% 113.09% 100.00% 100.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 0.88 % 1.75 % 1.48 % -13.44 % -81.07 % -84.74 % -74.61 % -
  QoQ % -49.71% 18.24% 111.01% 83.42% 4.33% -13.58% -
  Horiz. % -1.18% -2.35% -1.98% 18.01% 108.66% 113.58% 100.00%
ROE -0.85 % 2.37 % 1.75 % - % -148.89 % -107.48 % - % -
  QoQ % -135.86% 35.43% 0.00% 0.00% -38.53% 0.00% -
  Horiz. % 0.79% -2.21% -1.63% 0.00% 138.53% 100.00% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 7.60 8.24 6.57 3.64 5.05 4.44 4.90 33.88%
  QoQ % -7.77% 25.42% 80.49% -27.92% 13.74% -9.39% -
  Horiz. % 155.10% 168.16% 134.08% 74.29% 103.06% 90.61% 100.00%
EPS -0.03 0.10 0.06 -0.51 -4.02 -3.76 -3.65 -95.89%
  QoQ % -130.00% 66.67% 111.76% 87.31% -6.91% -3.01% -
  Horiz. % 0.82% -2.74% -1.64% 13.97% 110.14% 103.01% 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 0.0330 0.0440 0.0320 0.0000 0.0270 0.0350 0.0000 -
  QoQ % -25.00% 37.50% 0.00% 0.00% -22.86% 0.00% -
  Horiz. % 94.29% 125.71% 91.43% 0.00% 77.14% 100.00% -
Adjusted Per Share Value based on latest NOSH - 1,101,813
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 2.55 2.54 1.96 1.11 1.51 1.17 1.29 57.31%
  QoQ % 0.39% 29.59% 76.58% -26.49% 29.06% -9.30% -
  Horiz. % 197.67% 196.90% 151.94% 86.05% 117.05% 90.70% 100.00%
EPS -0.01 0.03 0.02 -0.16 -1.20 -0.99 -0.97 -95.22%
  QoQ % -133.33% 50.00% 112.50% 86.67% -21.21% -2.06% -
  Horiz. % 1.03% -3.09% -2.06% 16.49% 123.71% 102.06% 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 0.0110 0.0136 0.0095 0.0000 0.0081 0.0092 0.0000 -
  QoQ % -19.12% 43.16% 0.00% 0.00% -11.96% 0.00% -
  Horiz. % 119.57% 147.83% 103.26% 0.00% 88.04% 100.00% -
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.1100 0.0900 0.1100 0.1400 0.1700 0.1900 0.1400 -
P/RPS 1.45 1.09 1.67 3.85 3.37 4.28 2.86 -36.34%
  QoQ % 33.03% -34.73% -56.62% 14.24% -21.26% 49.65% -
  Horiz. % 50.70% 38.11% 58.39% 134.62% 117.83% 149.65% 100.00%
P/EPS -390.12 86.44 196.05 -27.34 -4.23 -5.05 -3.83 2,062.76%
  QoQ % -551.32% -55.91% 817.08% -546.34% 16.24% -31.85% -
  Horiz. % 10,185.90% -2,256.92% -5,118.80% 713.84% 110.44% 131.85% 100.00%
EY -0.26 1.16 0.51 -3.66 -23.65 -19.80 -26.09 -95.33%
  QoQ % -122.41% 127.45% 113.93% 84.52% -19.44% 24.11% -
  Horiz. % 1.00% -4.45% -1.95% 14.03% 90.65% 75.89% 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 3.33 2.05 3.44 0.00 6.30 5.43 0.00 -
  QoQ % 62.44% -40.41% 0.00% 0.00% 16.02% 0.00% -
  Horiz. % 61.33% 37.75% 63.35% 0.00% 116.02% 100.00% -
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 30/11/11 22/08/11 23/05/11 21/02/11 30/11/10 25/08/10 -
Price 0.1100 0.1200 0.1100 0.1300 0.1400 0.2000 0.1400 -
P/RPS 1.45 1.46 1.67 3.57 2.77 4.51 2.86 -36.34%
  QoQ % -0.68% -12.57% -53.22% 28.88% -38.58% 57.69% -
  Horiz. % 50.70% 51.05% 58.39% 124.83% 96.85% 157.69% 100.00%
P/EPS -390.12 115.25 196.05 -25.38 -3.48 -5.32 -3.83 2,062.76%
  QoQ % -438.50% -41.21% 872.46% -629.31% 34.59% -38.90% -
  Horiz. % 10,185.90% -3,009.14% -5,118.80% 662.66% 90.86% 138.90% 100.00%
EY -0.26 0.87 0.51 -3.94 -28.72 -18.81 -26.09 -95.33%
  QoQ % -129.89% 70.59% 112.94% 86.28% -52.68% 27.90% -
  Horiz. % 1.00% -3.33% -1.95% 15.10% 110.08% 72.10% 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 3.33 2.73 3.44 0.00 5.19 5.71 0.00 -
  QoQ % 21.98% -20.64% 0.00% 0.00% -9.11% 0.00% -
  Horiz. % 58.32% 47.81% 60.25% 0.00% 90.89% 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.
 


 

136  164  453  1460 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.1850.00 
 DAYANG 1.40+0.06 
 MRCB 0.86+0.02 
 SAPNRG-WA 0.130.00 
 MTRONIC-OR 0.0050.00 
 PERDANA 0.415+0.01 
 BJCORP 0.26-0.01 
 MYEG 1.39-0.01 
 VSOLAR 0.2250.00 
 HSI-C5A 0.275+0.005 
Partners & Brokers