Highlights

[EDUSPEC] QoQ TTM Result on 2012-03-31 [#2]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 29-May-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2012
Quarter 31-Mar-2012  [#2]
Profit Trend QoQ -     499.04%    YoY -     124.16%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 28,566 29,066 28,616 28,277 28,048 28,030 21,554 20.55%
  QoQ % -1.72% 1.57% 1.20% 0.82% 0.06% 30.05% -
  Horiz. % 132.53% 134.85% 132.76% 131.19% 130.13% 130.05% 100.00%
PBT 593 707 1,004 789 584 817 420 25.72%
  QoQ % -16.12% -29.58% 27.25% 35.10% -28.52% 94.52% -
  Horiz. % 141.19% 168.33% 239.05% 187.86% 139.05% 194.52% 100.00%
Tax -147 -161 -321 -332 -337 -327 -102 27.45%
  QoQ % 8.70% 49.84% 3.31% 1.48% -3.06% -220.59% -
  Horiz. % 144.12% 157.84% 314.71% 325.49% 330.39% 320.59% 100.00%
NP 446 546 683 457 247 490 318 25.17%
  QoQ % -18.32% -20.06% 49.45% 85.02% -49.59% 54.09% -
  Horiz. % 140.25% 171.70% 214.78% 143.71% 77.67% 154.09% 100.00%
NP to SH 449 547 690 415 -104 354 184 80.76%
  QoQ % -17.92% -20.72% 66.27% 499.04% -129.38% 92.39% -
  Horiz. % 244.02% 297.28% 375.00% 225.54% -56.52% 192.39% 100.00%
Tax Rate 24.79 % 22.77 % 31.97 % 42.08 % 57.71 % 40.02 % 24.29 % 1.36%
  QoQ % 8.87% -28.78% -24.03% -27.08% 44.20% 64.76% -
  Horiz. % 102.06% 93.74% 131.62% 173.24% 237.59% 164.76% 100.00%
Total Cost 28,120 28,520 27,933 27,820 27,801 27,540 21,236 20.48%
  QoQ % -1.40% 2.10% 0.41% 0.07% 0.95% 29.69% -
  Horiz. % 132.42% 134.30% 131.54% 131.00% 130.91% 129.69% 100.00%
Net Worth 12,257 1,053,000 15,128 12,950 12,171 14,959 10,493 10.86%
  QoQ % -98.84% 6,860.46% 16.82% 6.39% -18.64% 42.56% -
  Horiz. % 116.81% 10,034.50% 144.16% 123.41% 115.99% 142.56% 100.00%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 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
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 12,257 1,053,000 15,128 12,950 12,171 14,959 10,493 10.86%
  QoQ % -98.84% 6,860.46% 16.82% 6.39% -18.64% 42.56% -
  Horiz. % 116.81% 10,034.50% 144.16% 123.41% 115.99% 142.56% 100.00%
NOSH 383,043 270,000 368,983 370,000 368,840 339,999 327,931 10.86%
  QoQ % 41.87% -26.83% -0.27% 0.31% 8.48% 3.68% -
  Horiz. % 116.81% 82.33% 112.52% 112.83% 112.48% 103.68% 100.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 1.56 % 1.88 % 2.39 % 1.62 % 0.88 % 1.75 % 1.48 % 3.56%
  QoQ % -17.02% -21.34% 47.53% 84.09% -49.71% 18.24% -
  Horiz. % 105.41% 127.03% 161.49% 109.46% 59.46% 118.24% 100.00%
ROE 3.66 % 0.05 % 4.56 % 3.20 % -0.85 % 2.37 % 1.75 % 63.18%
  QoQ % 7,220.00% -98.90% 42.50% 476.47% -135.86% 35.43% -
  Horiz. % 209.14% 2.86% 260.57% 182.86% -48.57% 135.43% 100.00%
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 7.46 10.77 7.76 7.64 7.60 8.24 6.57 8.80%
  QoQ % -30.73% 38.79% 1.57% 0.53% -7.77% 25.42% -
  Horiz. % 113.55% 163.93% 118.11% 116.29% 115.68% 125.42% 100.00%
EPS 0.12 0.20 0.19 0.11 -0.03 0.10 0.06 58.41%
  QoQ % -40.00% 5.26% 72.73% 466.67% -130.00% 66.67% -
  Horiz. % 200.00% 333.33% 316.67% 183.33% -50.00% 166.67% 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 0.0320 3.9000 0.0410 0.0350 0.0330 0.0440 0.0320 -
  QoQ % -99.18% 9,412.20% 17.14% 6.06% -25.00% 37.50% -
  Horiz. % 100.00% 12,187.50% 128.12% 109.38% 103.12% 137.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,948,967
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 1.47 1.49 1.47 1.45 1.44 1.44 1.11 20.49%
  QoQ % -1.34% 1.36% 1.38% 0.69% 0.00% 29.73% -
  Horiz. % 132.43% 134.23% 132.43% 130.63% 129.73% 129.73% 100.00%
EPS 0.02 0.03 0.04 0.02 -0.01 0.02 0.01 58.41%
  QoQ % -33.33% -25.00% 100.00% 300.00% -150.00% 100.00% -
  Horiz. % 200.00% 300.00% 400.00% 200.00% -100.00% 200.00% 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 0.0063 0.5403 0.0078 0.0066 0.0062 0.0077 0.0054 10.77%
  QoQ % -98.83% 6,826.92% 18.18% 6.45% -19.48% 42.59% -
  Horiz. % 116.67% 10,005.56% 144.44% 122.22% 114.81% 142.59% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.0900 0.0900 0.1100 0.1100 0.1100 0.0900 0.1100 -
P/RPS 1.21 0.84 1.42 1.44 1.45 1.09 1.67 -19.25%
  QoQ % 44.05% -40.85% -1.39% -0.69% 33.03% -34.73% -
  Horiz. % 72.46% 50.30% 85.03% 86.23% 86.83% 65.27% 100.00%
P/EPS 76.78 44.42 58.82 98.07 -390.12 86.44 196.05 -46.32%
  QoQ % 72.85% -24.48% -40.02% 125.14% -551.32% -55.91% -
  Horiz. % 39.16% 22.66% 30.00% 50.02% -198.99% 44.09% 100.00%
EY 1.30 2.25 1.70 1.02 -0.26 1.16 0.51 86.07%
  QoQ % -42.22% 32.35% 66.67% 492.31% -122.41% 127.45% -
  Horiz. % 254.90% 441.18% 333.33% 200.00% -50.98% 227.45% 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 2.81 0.02 2.68 3.14 3.33 2.05 3.44 -12.56%
  QoQ % 13,950.00% -99.25% -14.65% -5.71% 62.44% -40.41% -
  Horiz. % 81.69% 0.58% 77.91% 91.28% 96.80% 59.59% 100.00%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 27/11/12 29/08/12 29/05/12 29/02/12 30/11/11 22/08/11 -
Price 0.0900 0.0800 0.0900 0.1200 0.1100 0.1200 0.1100 -
P/RPS 1.21 0.74 1.16 1.57 1.45 1.46 1.67 -19.25%
  QoQ % 63.51% -36.21% -26.11% 8.28% -0.68% -12.57% -
  Horiz. % 72.46% 44.31% 69.46% 94.01% 86.83% 87.43% 100.00%
P/EPS 76.78 39.49 48.13 106.99 -390.12 115.25 196.05 -46.32%
  QoQ % 94.43% -17.95% -55.01% 127.42% -438.50% -41.21% -
  Horiz. % 39.16% 20.14% 24.55% 54.57% -198.99% 58.79% 100.00%
EY 1.30 2.53 2.08 0.93 -0.26 0.87 0.51 86.07%
  QoQ % -48.62% 21.63% 123.66% 457.69% -129.89% 70.59% -
  Horiz. % 254.90% 496.08% 407.84% 182.35% -50.98% 170.59% 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 2.81 0.02 2.20 3.43 3.33 2.73 3.44 -12.56%
  QoQ % 13,950.00% -99.09% -35.86% 3.00% 21.98% -20.64% -
  Horiz. % 81.69% 0.58% 63.95% 99.71% 96.80% 79.36% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

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