Highlights

[EDUSPEC] YoY Annual (Unaudited) Result on 2011-09-30 [#4]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 30-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2011
Quarter 30-Sep-2011  [#4]
Profit Trend YoY -     -79.79%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/04/10 30/04/09 CAGR
Revenue 58,422 34,091 29,066 28,030 13,582 12,925 2,716 76.11%
  YoY % 71.37% 17.29% 3.70% 106.38% 5.08% 375.88% -
  Horiz. % 2,151.03% 1,255.19% 1,070.18% 1,032.03% 500.07% 475.88% 100.00%
PBT 8,768 1,100 707 817 2,223 -11,148 -8,832 -
  YoY % 697.09% 55.59% -13.46% -63.25% 119.94% -26.22% -
  Horiz. % -99.28% -12.45% -8.00% -9.25% -25.17% 126.22% 100.00%
Tax -365 -252 -160 -327 -460 196 -17 76.05%
  YoY % -44.84% -57.50% 51.07% 28.91% -334.69% 1,252.94% -
  Horiz. % 2,147.06% 1,482.35% 941.18% 1,923.53% 2,705.88% -1,152.94% 100.00%
NP 8,403 848 547 490 1,763 -10,952 -8,849 -
  YoY % 890.92% 55.03% 11.63% -72.21% 116.10% -23.77% -
  Horiz. % -94.96% -9.58% -6.18% -5.54% -19.92% 123.77% 100.00%
NP to SH 6,884 854 549 354 1,752 -10,952 -8,849 -
  YoY % 706.09% 55.56% 55.08% -79.79% 116.00% -23.77% -
  Horiz. % -77.79% -9.65% -6.20% -4.00% -19.80% 123.77% 100.00%
Tax Rate 4.16 % 22.91 % 22.63 % 40.02 % 20.69 % - % - % -
  YoY % -81.84% 1.24% -43.45% 93.43% 0.00% 0.00% -
  Horiz. % 20.11% 110.73% 109.38% 193.43% 100.00% - -
Total Cost 50,019 33,243 28,519 27,540 11,819 23,877 11,565 31.01%
  YoY % 50.46% 16.56% 3.55% 133.01% -50.50% 106.46% -
  Horiz. % 432.50% 287.44% 246.60% 238.13% 102.20% 206.46% 100.00%
Net Worth 57,446 15,777 1,427,399 14,159 595,680 4,721 1,615 93.23%
  YoY % 264.10% -98.89% 9,980.51% -97.62% 12,516.04% 192.33% -
  Horiz. % 3,556.63% 976.82% 88,373.83% 876.68% 36,880.01% 292.33% 100.00%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/04/10 30/04/09 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/04/10 30/04/09 CAGR
Net Worth 57,446 15,777 1,427,399 14,159 595,680 4,721 1,615 93.23%
  YoY % 264.10% -98.89% 9,980.51% -97.62% 12,516.04% 192.33% -
  Horiz. % 3,556.63% 976.82% 88,373.83% 876.68% 36,880.01% 292.33% 100.00%
NOSH 692,121 384,814 365,999 321,818 291,136 177,504 138,049 34.63%
  YoY % 79.86% 5.14% 13.73% 10.54% 64.02% 28.58% -
  Horiz. % 501.36% 278.75% 265.12% 233.12% 210.89% 128.58% 100.00%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/04/10 30/04/09 CAGR
NP Margin 14.38 % 2.49 % 1.88 % 1.75 % 12.98 % -84.74 % -325.81 % -
  YoY % 477.51% 32.45% 7.43% -86.52% 115.32% 73.99% -
  Horiz. % -4.41% -0.76% -0.58% -0.54% -3.98% 26.01% 100.00%
ROE 11.98 % 5.41 % 0.04 % 2.50 % 0.29 % -231.95 % -547.86 % -
  YoY % 121.44% 13,425.00% -98.40% 762.07% 100.13% 57.66% -
  Horiz. % -2.19% -0.99% -0.01% -0.46% -0.05% 42.34% 100.00%
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/04/10 30/04/09 CAGR
RPS 8.44 8.86 7.94 8.71 0.08 7.28 1.97 30.78%
  YoY % -4.74% 11.59% -8.84% 10,787.50% -98.90% 269.54% -
  Horiz. % 428.43% 449.75% 403.05% 442.13% 4.06% 369.54% 100.00%
EPS 0.99 0.27 0.15 0.11 0.01 -6.17 -6.41 -
  YoY % 266.67% 80.00% 36.36% 1,000.00% 100.16% 3.74% -
  Horiz. % -15.44% -4.21% -2.34% -1.72% -0.16% 96.26% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0830 0.0410 3.9000 0.0440 0.0340 0.0266 0.0117 43.53%
  YoY % 102.44% -98.95% 8,763.64% 29.41% 27.82% 127.35% -
  Horiz. % 709.40% 350.43% 33,333.34% 376.07% 290.60% 227.35% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,046,287
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/04/10 30/04/09 CAGR
RPS 1.92 1.12 0.95 0.92 0.45 0.42 0.09 75.84%
  YoY % 71.43% 17.89% 3.26% 104.44% 7.14% 366.67% -
  Horiz. % 2,133.33% 1,244.44% 1,055.56% 1,022.22% 500.00% 466.67% 100.00%
EPS 0.23 0.03 0.02 0.01 0.06 -0.36 -0.29 -
  YoY % 666.67% 50.00% 100.00% -83.33% 116.67% -24.14% -
  Horiz. % -79.31% -10.34% -6.90% -3.45% -20.69% 124.14% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0189 0.0052 0.4686 0.0046 0.1955 0.0015 0.0005 95.41%
  YoY % 263.46% -98.89% 10,086.96% -97.65% 12,933.33% 200.00% -
  Horiz. % 3,780.00% 1,040.00% 93,719.99% 920.00% 39,100.00% 300.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/04/10 30/04/09 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/04/10 30/04/09 -
Price 0.2650 0.1250 0.0900 0.0900 0.1900 0.1200 0.0600 -
P/RPS 3.14 1.41 1.13 1.03 245.09 1.65 3.05 0.54%
  YoY % 122.70% 24.78% 9.71% -99.58% 14,753.94% -45.90% -
  Horiz. % 102.95% 46.23% 37.05% 33.77% 8,035.74% 54.10% 100.00%
P/EPS 26.64 56.33 60.00 81.82 1,900.00 -1.94 -0.94 -
  YoY % -52.71% -6.12% -26.67% -95.69% 98,038.14% -106.38% -
  Horiz. % -2,834.04% -5,992.55% -6,382.98% -8,704.26% -202,127.66% 206.38% 100.00%
EY 3.75 1.78 1.67 1.22 0.05 -51.42 -106.83 -
  YoY % 110.67% 6.59% 36.89% 2,340.00% 100.10% 51.87% -
  Horiz. % -3.51% -1.67% -1.56% -1.14% -0.05% 48.13% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 3.19 3.05 0.02 2.05 5.59 4.51 5.13 -8.39%
  YoY % 4.59% 15,150.00% -99.02% -63.33% 23.95% -12.09% -
  Horiz. % 62.18% 59.45% 0.39% 39.96% 108.97% 87.91% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/04/10 30/04/09 CAGR
Date 28/11/14 29/11/13 27/11/12 30/11/11 30/11/10 30/06/10 30/06/09 -
Price 0.2950 0.1250 0.0800 0.1200 0.2000 0.1400 0.0400 -
P/RPS 3.49 1.41 1.01 1.38 257.99 1.92 2.03 10.51%
  YoY % 147.52% 39.60% -26.81% -99.47% 13,336.98% -5.42% -
  Horiz. % 171.92% 69.46% 49.75% 67.98% 12,708.87% 94.58% 100.00%
P/EPS 29.66 56.33 53.33 109.09 2,000.00 -2.27 -0.62 -
  YoY % -47.35% 5.63% -51.11% -94.55% 88,205.73% -266.13% -
  Horiz. % -4,783.87% -9,085.48% -8,601.61% -17,595.16% -322,580.62% 366.13% 100.00%
EY 3.37 1.78 1.88 0.92 0.05 -44.07 -160.25 -
  YoY % 89.33% -5.32% 104.35% 1,740.00% 100.11% 72.50% -
  Horiz. % -2.10% -1.11% -1.17% -0.57% -0.03% 27.50% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 3.55 3.05 0.02 2.73 5.88 5.26 3.42 0.69%
  YoY % 16.39% 15,150.00% -99.27% -53.57% 11.79% 53.80% -
  Horiz. % 103.80% 89.18% 0.58% 79.82% 171.93% 153.80% 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!

TOP ARTICLES

1. Covid: UK is 'panicking unnecessarily' says doctor who discovered Omicron variant Good Articles to Share
2. Why Aussies SHOULDN'T be worried about Omicron – as top doctor says it could be a GOOD thing if the variant spreads through the community Good Articles to Share
3. Australian state on edge about Omicron virus variant arrival Good Articles to Share
4. MoH closely monitoring WHO, other countries on Omicron variant save malaysia!
5. Request AYS to call EGM for share buyback - Koon Yew Yin Koon Yew Yin's Blog
6. BursaRangers Daily Technical Picks (30 November 2021) BursaRangers Daily Technical Picks
7. ARE GLOVE STOCKS MAKING A COMEBACK? The Alpha Trader
8. TOPGLOV - LIMIT UP but failed. Can Topglov's rebound sustain? | TOPGLOV & GENM Technical Analysis DAILY BURSA & US Market Bullish Chart Review
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

497  250  551  1019 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ATAIMS 0.53+0.01 
 HSI-CI2 0.29-0.03 
 TOPGLOV 2.82-0.37 
 DNEX 0.79-0.005 
 LKL 0.10-0.01 
 SOLUTN 0.66+0.02 
 SUPERMX 1.94-0.21 
 BINTAI 0.35+0.005 
 CAREPLS 1.24-0.08 
 KEYASIC 0.08-0.005 
PARTNERS & BROKERS