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 - 1,541,684
30/06/10 30/04/10 31/01/10 31/10/09 30/07/09 30/06/09 30/04/09 CAGR
RPS 0.92 0.99 0.21 0.19 0.15 0.13 0.18 304.63%
  QoQ % -7.07% 371.43% 10.53% 26.67% 15.38% -27.78% -
  Horiz. % 511.11% 550.00% 116.67% 105.56% 83.33% 72.22% 100.00%
EPS -0.69 -0.76 -0.03 -0.27 -0.42 -0.47 -0.57 17.79%
  QoQ % 9.21% -2,433.33% 88.89% 35.71% 10.64% 17.54% -
  Horiz. % 121.05% 133.33% 5.26% 47.37% 73.68% 82.46% 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 0.0031 0.0007 0.0005 0.0003 - 0.0010 -
  QoQ % 0.00% 342.86% 40.00% 66.67% 0.00% 0.00% -
  Horiz. % 0.00% 310.00% 70.00% 50.00% 30.00% 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.
 


 

307  318  550  1092 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DGB 0.075-0.015 
 SMETRIC 0.135-0.015 
 PWRWELL 0.31+0.015 
 ARMADA 0.40+0.005 
 SAPNRG 0.24+0.005 
 XDL 0.16+0.005 
 PERDANA 0.495+0.025 
 FPGROUP 0.985+0.065 
 ALAM 0.155+0.005 
 AGES 0.12+0.015 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
2. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
Partners & Brokers