Highlights

[EDUSPEC] YoY Annualized Quarter Result on 2010-04-30 [#4]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 30-Jun-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2010
Quarter 30-Apr-2010  [#4]
Profit Trend QoQ -     -1,470.56%    YoY -     -23.77%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Revenue 29,066 28,030 13,582 12,925 2,716 4,241 8,076 26.63%
  YoY % 3.70% 106.38% 5.08% 375.88% -35.96% -47.49% -
  Horiz. % 359.91% 347.08% 168.18% 160.04% 33.63% 52.51% 100.00%
PBT 707 817 2,223 -11,148 -8,832 -7,525 -2,241 -
  YoY % -13.46% -63.25% 119.94% -26.22% -17.37% -235.79% -
  Horiz. % -31.55% -36.46% -99.20% 497.46% 394.11% 335.79% 100.00%
Tax -160 -327 -460 196 -17 -11 -376 -14.57%
  YoY % 51.07% 28.91% -334.69% 1,252.94% -54.55% 97.07% -
  Horiz. % 42.55% 86.97% 122.34% -52.13% 4.52% 2.93% 100.00%
NP 547 490 1,763 -10,952 -8,849 -7,536 -2,617 -
  YoY % 11.63% -72.21% 116.10% -23.77% -17.42% -187.96% -
  Horiz. % -20.90% -18.72% -67.37% 418.49% 338.14% 287.96% 100.00%
NP to SH 549 354 1,752 -10,952 -8,849 -7,536 -2,617 -
  YoY % 55.08% -79.79% 116.00% -23.77% -17.42% -187.96% -
  Horiz. % -20.98% -13.53% -66.95% 418.49% 338.14% 287.96% 100.00%
Tax Rate 22.63 % 40.02 % 20.69 % - % - % - % - % -
  YoY % -43.45% 93.43% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 109.38% 193.43% 100.00% - - - -
Total Cost 28,519 27,540 11,819 23,877 11,565 11,777 10,693 19.82%
  YoY % 3.55% 133.01% -50.50% 106.46% -1.80% 10.14% -
  Horiz. % 266.71% 257.55% 110.53% 223.30% 108.15% 110.14% 100.00%
Net Worth 1,427,399 14,159 595,680 4,721 1,615 10,376 18,064 123.79%
  YoY % 9,980.51% -97.62% 12,516.04% 192.33% -84.43% -42.56% -
  Horiz. % 7,901.83% 78.39% 3,297.58% 26.14% 8.94% 57.44% 100.00%
Dividend
30/09/12 30/09/11 30/09/10 30/04/10 30/04/09 30/04/08 30/04/07 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
30/09/12 30/09/11 30/09/10 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Net Worth 1,427,399 14,159 595,680 4,721 1,615 10,376 18,064 123.79%
  YoY % 9,980.51% -97.62% 12,516.04% 192.33% -84.43% -42.56% -
  Horiz. % 7,901.83% 78.39% 3,297.58% 26.14% 8.94% 57.44% 100.00%
NOSH 365,999 321,818 291,136 177,504 138,049 137,989 138,105 19.68%
  YoY % 13.73% 10.54% 64.02% 28.58% 0.04% -0.08% -
  Horiz. % 265.02% 233.02% 210.81% 128.53% 99.96% 99.92% 100.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
NP Margin 1.88 % 1.75 % 12.98 % -84.74 % -325.81 % -177.69 % -32.40 % -
  YoY % 7.43% -86.52% 115.32% 73.99% -83.36% -448.43% -
  Horiz. % -5.80% -5.40% -40.06% 261.54% 1,005.59% 548.43% 100.00%
ROE 0.04 % 2.50 % 0.29 % -231.95 % -547.86 % -72.62 % -14.49 % -
  YoY % -98.40% 762.07% 100.13% 57.66% -654.42% -401.17% -
  Horiz. % -0.28% -17.25% -2.00% 1,600.76% 3,780.95% 501.17% 100.00%
Per Share
30/09/12 30/09/11 30/09/10 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
RPS 7.94 8.71 0.08 7.28 1.97 3.07 5.85 5.79%
  YoY % -8.84% 10,787.50% -98.90% 269.54% -35.83% -47.52% -
  Horiz. % 135.73% 148.89% 1.37% 124.44% 33.68% 52.48% 100.00%
EPS 0.15 0.11 0.01 -6.17 -6.41 -5.46 -1.90 -
  YoY % 36.36% 1,000.00% 100.16% 3.74% -17.40% -187.37% -
  Horiz. % -7.89% -5.79% -0.53% 324.74% 337.37% 287.37% 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 3.9000 0.0440 0.0340 0.0266 0.0117 0.0752 0.1308 86.98%
  YoY % 8,763.64% 29.41% 27.82% 127.35% -84.44% -42.51% -
  Horiz. % 2,981.65% 33.64% 25.99% 20.34% 8.94% 57.49% 100.00%
Adjusted Per Share Value based on latest NOSH - 7,795,869
30/09/12 30/09/11 30/09/10 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
RPS 0.37 0.36 0.17 0.17 0.03 0.05 0.10 27.28%
  YoY % 2.78% 111.76% 0.00% 466.67% -40.00% -50.00% -
  Horiz. % 370.00% 360.00% 170.00% 170.00% 30.00% 50.00% 100.00%
EPS 0.01 0.00 0.02 -0.14 -0.11 -0.10 -0.03 -
  YoY % 0.00% 0.00% 114.29% -27.27% -10.00% -233.33% -
  Horiz. % -33.33% -0.00% -66.67% 466.67% 366.67% 333.33% 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 0.1831 0.0018 0.0764 0.0006 0.0002 0.0013 0.0023 124.09%
  YoY % 10,072.22% -97.64% 12,633.33% 200.00% -84.62% -43.48% -
  Horiz. % 7,960.87% 78.26% 3,321.74% 26.09% 8.70% 56.52% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Date 28/09/12 30/09/11 30/09/10 30/04/10 30/04/09 30/04/08 30/04/07 -
Price 0.0900 0.0900 0.1900 0.1200 0.0600 0.0600 0.1700 -
P/RPS 1.13 1.03 245.09 1.65 3.05 1.95 2.91 -16.00%
  YoY % 9.71% -99.58% 14,753.94% -45.90% 56.41% -32.99% -
  Horiz. % 38.83% 35.40% 8,422.34% 56.70% 104.81% 67.01% 100.00%
P/EPS 60.00 81.82 1,900.00 -1.94 -0.94 -1.10 -8.97 -
  YoY % -26.67% -95.69% 98,038.14% -106.38% 14.55% 87.74% -
  Horiz. % -668.90% -912.15% -21,181.72% 21.63% 10.48% 12.26% 100.00%
EY 1.67 1.22 0.05 -51.42 -106.83 -91.02 -11.15 -
  YoY % 36.89% 2,340.00% 100.10% 51.87% -17.37% -716.32% -
  Horiz. % -14.98% -10.94% -0.45% 461.17% 958.12% 816.32% 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 0.02 2.05 5.59 4.51 5.13 0.80 1.30 -53.68%
  YoY % -99.02% -63.33% 23.95% -12.09% 541.25% -38.46% -
  Horiz. % 1.54% 157.69% 430.00% 346.92% 394.62% 61.54% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Date 27/11/12 30/11/11 30/11/10 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.0800 0.1200 0.2000 0.1400 0.0400 0.0900 0.1000 -
P/RPS 1.01 1.38 257.99 1.92 2.03 2.93 1.71 -9.25%
  YoY % -26.81% -99.47% 13,336.98% -5.42% -30.72% 71.35% -
  Horiz. % 59.06% 80.70% 15,087.13% 112.28% 118.71% 171.35% 100.00%
P/EPS 53.33 109.09 2,000.00 -2.27 -0.62 -1.65 -5.28 -
  YoY % -51.11% -94.55% 88,205.73% -266.13% 62.42% 68.75% -
  Horiz. % -1,010.04% -2,066.10% -37,878.79% 42.99% 11.74% 31.25% 100.00%
EY 1.88 0.92 0.05 -44.07 -160.25 -60.68 -18.95 -
  YoY % 104.35% 1,740.00% 100.11% 72.50% -164.09% -220.21% -
  Horiz. % -9.92% -4.85% -0.26% 232.56% 845.65% 320.21% 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 0.02 2.73 5.88 5.26 3.42 1.20 0.76 -48.86%
  YoY % -99.27% -53.57% 11.79% 53.80% 185.00% 57.89% -
  Horiz. % 2.63% 359.21% 773.68% 692.11% 450.00% 157.89% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

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