Highlights

[EDUSPEC] QoQ TTM Result on 2009-10-31 [#2]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 21-Apr-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2010
Quarter 31-Oct-2009  [#2]
Profit Trend QoQ -     35.63%    YoY -     47.43%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/10 30/04/10 31/01/10 31/10/09 30/07/09 30/06/09 30/04/09 CAGR
Revenue 14,255 15,221 3,162 2,970 2,317 2,076 2,717 313.81%
  QoQ % -6.35% 381.37% 6.46% 28.18% 11.61% -23.59% -
  Horiz. % 524.66% 560.21% 116.38% 109.31% 85.28% 76.41% 100.00%
PBT -10,934 -11,970 -625 -4,234 -6,427 -7,222 -8,831 20.08%
  QoQ % 8.65% -1,815.20% 85.24% 34.12% 11.01% 18.22% -
  Horiz. % 123.81% 135.55% 7.08% 47.94% 72.78% 81.78% 100.00%
Tax 299 299 103 86 -17 -17 -17 -
  QoQ % 0.00% 190.29% 19.77% 605.88% 0.00% 0.00% -
  Horiz. % -1,758.82% -1,758.82% -605.88% -505.88% 100.00% 100.00% 100.00%
NP -10,635 -11,671 -522 -4,148 -6,444 -7,239 -8,848 17.07%
  QoQ % 8.88% -2,135.82% 87.42% 35.63% 10.98% 18.18% -
  Horiz. % 120.20% 131.91% 5.90% 46.88% 72.83% 81.82% 100.00%
NP to SH -10,635 -11,671 -522 -4,148 -6,444 -7,239 -8,848 17.07%
  QoQ % 8.88% -2,135.82% 87.42% 35.63% 10.98% 18.18% -
  Horiz. % 120.20% 131.91% 5.90% 46.88% 72.83% 81.82% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 24,890 26,892 3,684 7,118 8,761 9,315 11,565 92.85%
  QoQ % -7.44% 629.97% -48.24% -18.75% -5.95% -19.46% -
  Horiz. % 215.22% 232.53% 31.85% 61.55% 75.75% 80.54% 100.00%
Net Worth 0 4,722 1,069 840 524 - 1,617 -
  QoQ % 0.00% 341.58% 27.20% 60.17% 0.00% 0.00% -
  Horiz. % 0.00% 291.91% 66.11% 51.97% 32.45% 0.00% 100.00%
Dividend
30/06/10 30/04/10 31/01/10 31/10/09 30/07/09 30/06/09 30/04/09 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
30/06/10 30/04/10 31/01/10 31/10/09 30/07/09 30/06/09 30/04/09 CAGR
Net Worth 0 4,722 1,069 840 524 - 1,617 -
  QoQ % 0.00% 341.58% 27.20% 60.17% 0.00% 0.00% -
  Horiz. % 0.00% 291.91% 66.11% 51.97% 32.45% 0.00% 100.00%
NOSH 291,136 177,531 140,714 137,826 138,133 138,266 138,266 89.27%
  QoQ % 63.99% 26.16% 2.10% -0.22% -0.10% 0.00% -
  Horiz. % 210.56% 128.40% 101.77% 99.68% 99.90% 100.00% 100.00%
Ratio Analysis
30/06/10 30/04/10 31/01/10 31/10/09 30/07/09 30/06/09 30/04/09 CAGR
NP Margin -74.61 % -76.68 % -16.51 % -139.66 % -278.12 % -348.70 % -325.65 % -71.71%
  QoQ % 2.70% -364.45% 88.18% 49.78% 20.24% -7.08% -
  Horiz. % 22.91% 23.55% 5.07% 42.89% 85.40% 107.08% 100.00%
ROE - % -247.14 % -48.81 % -493.38 % -1,227.65 % - % -546.95 % -
  QoQ % 0.00% -406.33% 90.11% 59.81% 0.00% 0.00% -
  Horiz. % 0.00% 45.19% 8.92% 90.21% 224.45% 0.00% 100.00%
Per Share
30/06/10 30/04/10 31/01/10 31/10/09 30/07/09 30/06/09 30/04/09 CAGR
RPS 4.90 8.57 2.25 2.15 1.68 1.50 1.97 118.31%
  QoQ % -42.82% 280.89% 4.65% 27.98% 12.00% -23.86% -
  Horiz. % 248.73% 435.03% 114.21% 109.14% 85.28% 76.14% 100.00%
EPS -3.65 -6.57 -0.37 -3.01 -4.67 -5.24 -6.40 -38.19%
  QoQ % 44.44% -1,675.68% 87.71% 35.55% 10.88% 18.13% -
  Horiz. % 57.03% 102.66% 5.78% 47.03% 72.97% 81.88% 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 0.0000 0.0266 0.0076 0.0061 0.0038 - 0.0117 -
  QoQ % 0.00% 250.00% 24.59% 60.53% 0.00% 0.00% -
  Horiz. % 0.00% 227.35% 64.96% 52.14% 32.48% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,892,717
30/06/10 30/04/10 31/01/10 31/10/09 30/07/09 30/06/09 30/04/09 CAGR
RPS 0.49 0.53 0.11 0.10 0.08 0.07 0.09 327.14%
  QoQ % -7.55% 381.82% 10.00% 25.00% 14.29% -22.22% -
  Horiz. % 544.44% 588.89% 122.22% 111.11% 88.89% 77.78% 100.00%
EPS -0.37 -0.40 -0.02 -0.14 -0.22 -0.25 -0.31 16.37%
  QoQ % 7.50% -1,900.00% 85.71% 36.36% 12.00% 19.35% -
  Horiz. % 119.35% 129.03% 6.45% 45.16% 70.97% 80.65% 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 0.0000 0.0016 0.0004 0.0003 0.0002 - 0.0006 -
  QoQ % 0.00% 300.00% 33.33% 50.00% 0.00% 0.00% -
  Horiz. % 0.00% 266.67% 66.67% 50.00% 33.33% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/10 30/04/10 31/01/10 31/10/09 30/07/09 30/06/09 30/04/09 CAGR
Date 30/06/10 30/04/10 29/01/10 30/10/09 30/07/09 30/06/09 30/04/09 -
Price 0.1400 0.1200 0.0900 0.0600 0.0700 0.0400 0.0600 -
P/RPS 2.86 1.40 4.01 2.78 4.17 2.66 3.05 -5.36%
  QoQ % 104.29% -65.09% 44.24% -33.33% 56.77% -12.79% -
  Horiz. % 93.77% 45.90% 131.48% 91.15% 136.72% 87.21% 100.00%
P/EPS -3.83 -1.83 -24.26 -1.99 -1.50 -0.76 -0.94 233.21%
  QoQ % -109.29% 92.46% -1,119.10% -32.67% -97.37% 19.15% -
  Horiz. % 407.45% 194.68% 2,580.85% 211.70% 159.57% 80.85% 100.00%
EY -26.09 -54.78 -4.12 -50.16 -66.64 -130.89 -106.65 -70.07%
  QoQ % 52.37% -1,229.61% 91.79% 24.73% 49.09% -22.73% -
  Horiz. % 24.46% 51.36% 3.86% 47.03% 62.48% 122.73% 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 0.00 4.51 11.84 9.84 18.42 0.00 5.13 -
  QoQ % 0.00% -61.91% 20.33% -46.58% 0.00% 0.00% -
  Horiz. % 0.00% 87.91% 230.80% 191.81% 359.06% 0.00% 100.00%
Price Multiplier on Announcement Date
30/06/10 30/04/10 31/01/10 31/10/09 30/07/09 30/06/09 30/04/09 CAGR
Date 25/08/10 30/06/10 - - - - 30/06/09 -
Price 0.1400 0.1400 0.0000 0.0000 0.0000 0.0000 0.0400 -
P/RPS 2.86 1.63 0.00 0.00 0.00 0.00 2.04 33.57%
  QoQ % 75.46% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 140.20% 79.90% 0.00% 0.00% 0.00% 0.00% 100.00%
P/EPS -3.83 -2.13 0.00 0.00 0.00 0.00 -0.63 369.48%
  QoQ % -79.81% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 607.94% 338.10% -0.00% -0.00% -0.00% -0.00% 100.00%
EY -26.09 -46.96 0.00 0.00 0.00 0.00 -159.98 -78.86%
  QoQ % 44.44% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 16.31% 29.35% -0.00% -0.00% -0.00% -0.00% 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 0.00 5.26 0.00 0.00 0.00 0.00 3.42 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 153.80% 0.00% 0.00% 0.00% 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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
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
 
 

508  404  597  777 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER-WB 0.01+0.005 
 KANGER 0.05-0.005 
 BRAHIMS 0.24-0.22 
 JADI 0.12-0.005 
 SERBADK 0.38-0.005 
 HIBISCS 0.945+0.03 
 HSI-CIG 0.12+0.02 
 CEKD 0.955+0.105 
 ARMADA 0.535+0.015 
 KNM 0.2250.00 
PARTNERS & BROKERS