Highlights

[EDUSPEC] YoY Annualized Quarter Result on 2012-06-30 [#3]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 29-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2012
Quarter 30-Jun-2012  [#3]
Profit Trend QoQ -     120.24%    YoY -     173.37%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/01/10 31/01/09 CAGR
Revenue 64,578 39,154 29,784 29,520 28,738 4,213 2,722 63.83%
  YoY % 64.93% 31.46% 0.89% 2.72% 582.09% 54.75% -
  Horiz. % 2,371.89% 1,438.10% 1,093.93% 1,084.23% 1,055.53% 154.75% 100.00%
PBT 1,221 165 -578 809 560 -836 -7,224 -
  YoY % 638.71% 128.57% -171.50% 44.52% 166.99% 88.43% -
  Horiz. % -16.91% -2.29% 8.01% -11.20% -7.75% 11.57% 100.00%
Tax -146 -9 -24 -128 -316 138 0 -
  YoY % -1,471.49% 61.11% 81.25% 59.49% -327.88% 0.00% -
  Horiz. % -105.77% -6.73% -17.31% -92.31% -227.88% 100.00% -
NP 1,074 156 -602 681 244 -697 -7,224 -
  YoY % 588.89% 125.88% -188.45% 179.23% 134.99% 90.35% -
  Horiz. % -14.88% -2.16% 8.34% -9.43% -3.38% 9.65% 100.00%
NP to SH 1,665 234 -596 670 245 -697 -7,224 -
  YoY % 609.66% 139.37% -188.87% 173.37% 135.18% 90.35% -
  Horiz. % -23.05% -3.25% 8.25% -9.28% -3.40% 9.65% 100.00%
Tax Rate 12.01 % 5.64 % - % 15.82 % 56.43 % - % - % -
  YoY % 112.94% 0.00% 0.00% -71.97% 0.00% 0.00% -
  Horiz. % 21.28% 9.99% 0.00% 28.03% 100.00% - -
Total Cost 63,504 38,998 30,386 28,838 28,494 4,910 9,946 33.52%
  YoY % 62.84% 28.34% 5.37% 1.21% 480.26% -50.63% -
  Horiz. % 638.45% 392.08% 305.50% 289.93% 286.47% 49.37% 100.00%
Net Worth 88,991 7,303,979 14,154 14,730 9,813 1,045 5,045 56.44%
  YoY % -98.78% 51,500.00% -3.91% 50.11% 838.18% -79.27% -
  Horiz. % 1,763.68% 144,754.52% 280.53% 291.94% 194.49% 20.73% 100.00%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/01/10 31/01/09 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
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/01/10 31/01/09 CAGR
Net Worth 88,991 7,303,979 14,154 14,730 9,813 1,045 5,045 56.44%
  YoY % -98.78% 51,500.00% -3.91% 50.11% 838.18% -79.27% -
  Horiz. % 1,763.68% 144,754.52% 280.53% 291.94% 194.49% 20.73% 100.00%
NOSH 780,624 879,997 372,500 359,285 306,666 137,631 137,862 31.04%
  YoY % -11.29% 136.24% 3.68% 17.16% 122.82% -0.17% -
  Horiz. % 566.23% 638.31% 270.20% 260.61% 222.44% 99.83% 100.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/01/10 31/01/09 CAGR
NP Margin 1.66 % 0.40 % -2.02 % 2.31 % 0.85 % -16.55 % -265.33 % -
  YoY % 315.00% 119.80% -187.45% 171.76% 105.14% 93.76% -
  Horiz. % -0.63% -0.15% 0.76% -0.87% -0.32% 6.24% 100.00%
ROE 1.87 % 0.00 % -4.21 % 4.55 % 2.50 % -66.67 % -143.17 % -
  YoY % 0.00% 0.00% -192.53% 82.00% 103.75% 53.43% -
  Horiz. % -1.31% -0.00% 2.94% -3.18% -1.75% 46.57% 100.00%
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/01/10 31/01/09 CAGR
RPS 8.27 4.45 8.00 8.22 9.37 3.06 1.97 25.07%
  YoY % 85.84% -44.38% -2.68% -12.27% 206.21% 55.33% -
  Horiz. % 419.80% 225.89% 406.09% 417.26% 475.63% 155.33% 100.00%
EPS 0.21 0.03 -0.16 0.19 0.08 -0.51 -5.24 -
  YoY % 600.00% 118.75% -184.21% 137.50% 115.69% 90.27% -
  Horiz. % -4.01% -0.57% 3.05% -3.63% -1.53% 9.73% 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 0.1140 8.3000 0.0380 0.0410 0.0320 0.0076 0.0366 19.38%
  YoY % -98.63% 21,742.11% -7.32% 28.12% 321.05% -79.23% -
  Horiz. % 311.48% 22,677.60% 103.83% 112.02% 87.43% 20.77% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,512,783
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/01/10 31/01/09 CAGR
RPS 4.27 2.59 1.97 1.95 1.90 0.28 0.18 63.84%
  YoY % 64.86% 31.47% 1.03% 2.63% 578.57% 55.56% -
  Horiz. % 2,372.22% 1,438.89% 1,094.44% 1,083.33% 1,055.56% 155.56% 100.00%
EPS 0.11 0.02 -0.04 0.04 0.02 -0.05 -0.48 -
  YoY % 450.00% 150.00% -200.00% 100.00% 140.00% 89.58% -
  Horiz. % -22.92% -4.17% 8.33% -8.33% -4.17% 10.42% 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 0.0588 4.8282 0.0094 0.0097 0.0065 0.0007 0.0033 56.69%
  YoY % -98.78% 51,263.83% -3.09% 49.23% 828.57% -78.79% -
  Horiz. % 1,781.82% 146,309.08% 284.85% 293.94% 196.97% 21.21% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/01/10 31/01/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 29/01/10 30/01/09 -
Price 0.3100 0.2600 0.0750 0.1100 0.1100 0.0900 0.0600 -
P/RPS 3.75 5.84 0.94 1.34 1.17 2.94 3.04 3.33%
  YoY % -35.79% 521.28% -29.85% 14.53% -60.20% -3.29% -
  Horiz. % 123.36% 192.11% 30.92% 44.08% 38.49% 96.71% 100.00%
P/EPS 145.31 975.00 -46.88 58.93 137.50 -17.76 -1.15 -
  YoY % -85.10% 2,179.78% -179.55% -57.14% 874.21% -1,444.35% -
  Horiz. % -12,635.65% -84,782.61% 4,076.52% -5,124.35% -11,956.52% 1,544.35% 100.00%
EY 0.69 0.10 -2.13 1.70 0.73 -5.63 -87.33 -
  YoY % 590.00% 104.69% -225.29% 132.88% 112.97% 93.55% -
  Horiz. % -0.79% -0.11% 2.44% -1.95% -0.84% 6.45% 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 2.72 0.03 1.97 2.68 3.44 11.84 1.64 8.21%
  YoY % 8,966.67% -98.48% -26.49% -22.09% -70.95% 621.95% -
  Horiz. % 165.85% 1.83% 120.12% 163.41% 209.76% 721.95% 100.00%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/01/10 31/01/09 CAGR
Date 27/08/15 26/08/14 30/08/13 29/08/12 22/08/11 21/04/10 26/03/09 -
Price 0.2300 0.2650 0.1050 0.0900 0.1100 0.1200 0.0500 -
P/RPS 2.78 5.96 1.31 1.10 1.17 3.92 2.53 1.48%
  YoY % -53.36% 354.96% 19.09% -5.98% -70.15% 54.94% -
  Horiz. % 109.88% 235.57% 51.78% 43.48% 46.25% 154.94% 100.00%
P/EPS 107.81 993.75 -65.63 48.21 137.50 -23.68 -0.95 -
  YoY % -89.15% 1,614.17% -236.13% -64.94% 680.66% -2,392.63% -
  Horiz. % -11,348.42% -104,605.26% 6,908.42% -5,074.74% -14,473.68% 2,492.63% 100.00%
EY 0.93 0.10 -1.52 2.07 0.73 -4.22 -104.80 -
  YoY % 830.00% 106.58% -173.43% 183.56% 117.30% 95.97% -
  Horiz. % -0.89% -0.10% 1.45% -1.98% -0.70% 4.03% 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 2.02 0.03 2.76 2.20 3.44 15.79 1.37 6.24%
  YoY % 6,633.33% -98.91% 25.45% -36.05% -78.21% 1,052.55% -
  Horiz. % 147.45% 2.19% 201.46% 160.58% 251.09% 1,152.55% 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.
 


 

258  331  539  1146 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.085-0.015 
 YONGTAI 0.155+0.02 
 XDL 0.160.00 
 HSI-C7K 0.34-0.02 
 RSAWIT 0.35+0.03 
 HSI-H8K 0.17+0.01 
 THHEAVY 0.125+0.005 
 SUPERMX 1.42+0.11 
 TDM 0.32+0.02 
 KNM 0.33+0.015 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers