Highlights

[EDUSPEC] YoY Annualized Quarter Result on 2012-09-30 [#4]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 27-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2012
Quarter 30-Sep-2012  [#4]
Profit Trend QoQ -     -18.14%    YoY -     55.08%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/04/10 CAGR
Revenue 76,008 58,422 34,091 29,066 28,030 13,582 12,925 38.65%
  YoY % 30.10% 71.37% 17.29% 3.70% 106.38% 5.08% -
  Horiz. % 588.07% 452.01% 263.76% 224.88% 216.87% 105.08% 100.00%
PBT 11,949 8,768 1,100 707 817 2,223 -11,148 -
  YoY % 36.28% 697.09% 55.59% -13.46% -63.25% 119.94% -
  Horiz. % -107.19% -78.65% -9.87% -6.34% -7.33% -19.94% 100.00%
Tax -751 -365 -252 -160 -327 -460 196 -
  YoY % -105.75% -44.84% -57.50% 51.07% 28.91% -334.69% -
  Horiz. % -383.16% -186.22% -128.57% -81.63% -166.84% -234.69% 100.00%
NP 11,198 8,403 848 547 490 1,763 -10,952 -
  YoY % 33.26% 890.92% 55.03% 11.63% -72.21% 116.10% -
  Horiz. % -102.25% -76.73% -7.74% -4.99% -4.47% -16.10% 100.00%
NP to SH 9,790 6,884 854 549 354 1,752 -10,952 -
  YoY % 42.21% 706.09% 55.56% 55.08% -79.79% 116.00% -
  Horiz. % -89.39% -62.86% -7.80% -5.01% -3.23% -16.00% 100.00%
Tax Rate 6.29 % 4.16 % 22.91 % 22.63 % 40.02 % 20.69 % - % -
  YoY % 51.20% -81.84% 1.24% -43.45% 93.43% 0.00% -
  Horiz. % 30.40% 20.11% 110.73% 109.38% 193.43% 100.00% -
Total Cost 64,810 50,019 33,243 28,519 27,540 11,819 23,877 20.22%
  YoY % 29.57% 50.46% 16.56% 3.55% 133.01% -50.50% -
  Horiz. % 271.43% 209.49% 139.23% 119.44% 115.34% 49.50% 100.00%
Net Worth 100,327 57,446 15,777 1,427,399 14,159 595,680 4,721 75.71%
  YoY % 74.65% 264.10% -98.89% 9,980.51% -97.62% 12,516.04% -
  Horiz. % 2,124.85% 1,216.66% 334.15% 30,231.23% 299.90% 12,616.04% 100.00%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/04/10 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
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/04/10 CAGR
Net Worth 100,327 57,446 15,777 1,427,399 14,159 595,680 4,721 75.71%
  YoY % 74.65% 264.10% -98.89% 9,980.51% -97.62% 12,516.04% -
  Horiz. % 2,124.85% 1,216.66% 334.15% 30,231.23% 299.90% 12,616.04% 100.00%
NOSH 809,090 692,121 384,814 365,999 321,818 291,136 177,504 32.28%
  YoY % 16.90% 79.86% 5.14% 13.73% 10.54% 64.02% -
  Horiz. % 455.82% 389.92% 216.79% 206.19% 181.30% 164.02% 100.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/04/10 CAGR
NP Margin 14.73 % 14.38 % 2.49 % 1.88 % 1.75 % 12.98 % -84.74 % -
  YoY % 2.43% 477.51% 32.45% 7.43% -86.52% 115.32% -
  Horiz. % -17.38% -16.97% -2.94% -2.22% -2.07% -15.32% 100.00%
ROE 9.76 % 11.98 % 5.41 % 0.04 % 2.50 % 0.29 % -231.95 % -
  YoY % -18.53% 121.44% 13,425.00% -98.40% 762.07% 100.13% -
  Horiz. % -4.21% -5.16% -2.33% -0.02% -1.08% -0.13% 100.00%
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/04/10 CAGR
RPS 9.39 8.44 8.86 7.94 8.71 0.08 7.28 4.81%
  YoY % 11.26% -4.74% 11.59% -8.84% 10,787.50% -98.90% -
  Horiz. % 128.98% 115.93% 121.70% 109.07% 119.64% 1.10% 100.00%
EPS 1.21 0.99 0.27 0.15 0.11 0.01 -6.17 -
  YoY % 22.22% 266.67% 80.00% 36.36% 1,000.00% 100.16% -
  Horiz. % -19.61% -16.05% -4.38% -2.43% -1.78% -0.16% 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 0.1240 0.0830 0.0410 3.9000 0.0440 0.0340 0.0266 32.83%
  YoY % 49.40% 102.44% -98.95% 8,763.64% 29.41% 27.82% -
  Horiz. % 466.17% 312.03% 154.14% 14,661.65% 165.41% 127.82% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,998,967
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/04/10 CAGR
RPS 3.80 2.92 1.71 1.45 1.40 0.68 0.65 38.50%
  YoY % 30.14% 70.76% 17.93% 3.57% 105.88% 4.62% -
  Horiz. % 584.62% 449.23% 263.08% 223.08% 215.38% 104.62% 100.00%
EPS 0.49 0.34 0.04 0.03 0.02 0.09 -0.55 -
  YoY % 44.12% 750.00% 33.33% 50.00% -77.78% 116.36% -
  Horiz. % -89.09% -61.82% -7.27% -5.45% -3.64% -16.36% 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 0.0502 0.0287 0.0079 0.7141 0.0071 0.2980 0.0024 75.21%
  YoY % 74.91% 263.29% -98.89% 9,957.75% -97.62% 12,316.67% -
  Horiz. % 2,091.67% 1,195.83% 329.17% 29,754.17% 295.83% 12,416.67% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/04/10 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/04/10 -
Price 0.2550 0.2650 0.1250 0.0900 0.0900 0.1900 0.1200 -
P/RPS 2.71 3.14 1.41 1.13 1.03 245.09 1.65 9.58%
  YoY % -13.69% 122.70% 24.78% 9.71% -99.58% 14,753.94% -
  Horiz. % 164.24% 190.30% 85.45% 68.48% 62.42% 14,853.94% 100.00%
P/EPS 21.07 26.64 56.33 60.00 81.82 1,900.00 -1.94 -
  YoY % -20.91% -52.71% -6.12% -26.67% -95.69% 98,038.14% -
  Horiz. % -1,086.08% -1,373.20% -2,903.61% -3,092.78% -4,217.53% -97,938.14% 100.00%
EY 4.75 3.75 1.78 1.67 1.22 0.05 -51.42 -
  YoY % 26.67% 110.67% 6.59% 36.89% 2,340.00% 100.10% -
  Horiz. % -9.24% -7.29% -3.46% -3.25% -2.37% -0.10% 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 2.06 3.19 3.05 0.02 2.05 5.59 4.51 -13.46%
  YoY % -35.42% 4.59% 15,150.00% -99.02% -63.33% 23.95% -
  Horiz. % 45.68% 70.73% 67.63% 0.44% 45.45% 123.95% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/04/10 CAGR
Date 30/11/15 28/11/14 29/11/13 27/11/12 30/11/11 30/11/10 30/06/10 -
Price 0.3150 0.2950 0.1250 0.0800 0.1200 0.2000 0.1400 -
P/RPS 3.35 3.49 1.41 1.01 1.38 257.99 1.92 10.81%
  YoY % -4.01% 147.52% 39.60% -26.81% -99.47% 13,336.98% -
  Horiz. % 174.48% 181.77% 73.44% 52.60% 71.88% 13,436.98% 100.00%
P/EPS 26.03 29.66 56.33 53.33 109.09 2,000.00 -2.27 -
  YoY % -12.24% -47.35% 5.63% -51.11% -94.55% 88,205.73% -
  Horiz. % -1,146.70% -1,306.61% -2,481.50% -2,349.34% -4,805.73% -88,105.73% 100.00%
EY 3.84 3.37 1.78 1.88 0.92 0.05 -44.07 -
  YoY % 13.95% 89.33% -5.32% 104.35% 1,740.00% 100.11% -
  Horiz. % -8.71% -7.65% -4.04% -4.27% -2.09% -0.11% 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 2.54 3.55 3.05 0.02 2.73 5.88 5.26 -12.56%
  YoY % -28.45% 16.39% 15,150.00% -99.27% -53.57% 11.79% -
  Horiz. % 48.29% 67.49% 57.98% 0.38% 51.90% 111.79% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

609  436  554 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KOMARK 0.435-0.175 
 VELESTO 0.175+0.01 
 ARMADA 0.455+0.03 
 THHEAVY 0.135+0.015 
 SAPNRG 0.15+0.005 
 SEALINK 0.21+0.03 
 TECHNAX 0.145+0.005 
 SYF 0.43+0.06 
 GFM-WC 0.155-0.01 
 MEDIAC 0.195+0.02 

FEATURED POSTS

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

TOP ARTICLES

1. The truth: Is Mr. Koon Yew Yin your friend or foe? Sslee blog
2. MY LOW PROFILE GEMS COMING TO SOAR!!! Follow Kim's Stockwatch!
3. CLSA Feng Shui Recommends Selling in 1st Week of March 2021 Misai's World of Investing
4. Kelington Group - Opportunities Amid Chip Shortage Kenanga Research & Investment
5. HENG AH HUAT AH ONG AH!!! ... lol! My Unbalanced Portfolio
6. Recent steep correction of FPI may offer “attractive” entry ahead of bullish speaker market outlook Recent steep correction of FPI may offer “attractive” entry ahead of bullish speaker market outlook
7. Uptrend formed, next target for KLFI is 16200-16400 SOME Malaysia bank counters are extremely undervalued
8. [转贴] [Video:浅谈KOMARKCORP BHD, KOMARK, 7017] - James的股票投资James Share Investing James的股票投资James Share Investing
PARTNERS & BROKERS