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 - 1,541,684
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 1.85 1.89 1.86 1.83 1.82 1.82 1.40 20.32%
  QoQ % -2.12% 1.61% 1.64% 0.55% 0.00% 30.00% -
  Horiz. % 132.14% 135.00% 132.86% 130.71% 130.00% 130.00% 100.00%
EPS 0.03 0.04 0.04 0.03 -0.01 0.02 0.01 107.32%
  QoQ % -25.00% 0.00% 33.33% 400.00% -150.00% 100.00% -
  Horiz. % 300.00% 400.00% 400.00% 300.00% -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 0.0080 0.6830 0.0098 0.0084 0.0079 0.0097 0.0068 11.39%
  QoQ % -98.83% 6,869.39% 16.67% 6.33% -18.56% 42.65% -
  Horiz. % 117.65% 10,044.12% 144.12% 123.53% 116.18% 142.65% 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.
 


 

715  145  465  678 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.06+0.01 
 AVI 0.16+0.005 
 SAPNRG 0.225-0.005 
 HSI-C7V 0.265+0.01 
 DGB 0.055+0.01 
 MYEG 1.23+0.01 
 MTOUCHE 0.160.00 
 XDL 0.1650.00 
 KRONO 0.765-0.055 
 PWRWELL 0.375+0.02 

TOP ARTICLES

1. Rgtech - Superb Growth Tech stock incoming!!!! share4u_2020
2. How Mahathir Killed 3 Birds With One Stone : Out-Smarted Everyone & Out-Moved Everyone – Anwar , DAP & Amanah Checkmated save malaysia!!!
3. New Twist : Azmin To Lose His Head, Muhyiddin Yassin Also At Risk By Syed Akbar Ali save malaysia!!!
4. Dr Mahathir - The crooks, kleptocrats, the OKTs and the generally corrupt are not welcome By KADIR JASIN save malaysia!!!
5. Icon Offshore , My Idol OOI TEK BEE 2020 Speculation! JUST HOOT DON'T ASK sinapore
6. Malaysia's Meltdown Moment - The INSIDE STORY by Sarawak Report save malaysia!!!
7. CMO: Sarawak CM never made any agreement with Umno, PAS to form federal government save malaysia!!!
8. Langsung dari Istana Negara - Agong to interview each MP to determine who commands majority save malaysia!!!
Partners & Brokers