Highlights

[EDUSPEC] YoY Annualized Quarter Result on 2011-12-31 [#1]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 29-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2012
Quarter 31-Dec-2011  [#1]
Profit Trend QoQ -     -2,975.71%    YoY -     -21.95%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 30/07/09 31/07/08 CAGR
Revenue 35,752 19,396 16,300 18,300 18,228 3,864 2,564 50.73%
  YoY % 84.33% 18.99% -10.93% 0.39% 371.74% 50.70% -
  Horiz. % 1,394.38% 756.47% 635.73% 713.73% 710.92% 150.70% 100.00%
PBT -14,564 -15,184 -10,656 -10,180 -9,248 -4,144 -6,436 13.56%
  YoY % 4.08% -42.49% -4.68% -10.08% -123.17% 35.61% -
  Horiz. % 226.29% 235.92% 165.57% 158.17% 143.69% 64.39% 100.00%
Tax 0 -12 0 -76 -36 0 0 -
  YoY % 0.00% 0.00% 0.00% -111.11% 0.00% 0.00% -
  Horiz. % -0.00% 33.33% -0.00% 211.11% 100.00% - -
NP -14,564 -15,196 -10,656 -10,256 -9,284 -4,144 -6,436 13.56%
  YoY % 4.16% -42.61% -3.90% -10.47% -124.03% 35.61% -
  Horiz. % 226.29% 236.11% 165.57% 159.35% 144.25% 64.39% 100.00%
NP to SH -13,536 -15,148 -10,572 -10,180 -8,348 -4,144 -6,436 12.27%
  YoY % 10.64% -43.28% -3.85% -21.95% -101.45% 35.61% -
  Horiz. % 210.32% 235.36% 164.26% 158.17% 129.71% 64.39% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 50,316 34,592 26,956 28,556 27,512 8,008 9,000 30.74%
  YoY % 45.46% 28.33% -5.60% 3.79% 243.56% -11.02% -
  Horiz. % 559.07% 384.36% 299.51% 317.29% 305.69% 88.98% 100.00%
Net Worth 60,758 52,132 12,257 12,171 8,889 524 8,801 35.10%
  YoY % 16.55% 325.32% 0.70% 36.92% 1,593.55% -94.04% -
  Horiz. % 690.33% 592.33% 139.27% 138.29% 101.00% 5.96% 100.00%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 30/07/09 31/07/08 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
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 30/07/09 31/07/08 CAGR
Net Worth 60,758 52,132 12,257 12,171 8,889 524 8,801 35.10%
  YoY % 16.55% 325.32% 0.70% 36.92% 1,593.55% -94.04% -
  Horiz. % 690.33% 592.33% 139.27% 138.29% 101.00% 5.96% 100.00%
NOSH 769,090 491,818 383,043 368,840 329,242 138,133 137,521 30.74%
  YoY % 56.38% 28.40% 3.85% 12.03% 138.35% 0.44% -
  Horiz. % 559.25% 357.63% 278.53% 268.21% 239.41% 100.44% 100.00%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 30/07/09 31/07/08 CAGR
NP Margin -40.74 % -78.35 % -65.37 % -56.04 % -50.93 % -107.25 % -251.01 % -24.66%
  YoY % 48.00% -19.86% -16.65% -10.03% 52.51% 57.27% -
  Horiz. % 16.23% 31.21% 26.04% 22.33% 20.29% 42.73% 100.00%
ROE -22.28 % -29.06 % -86.25 % -83.64 % -93.91 % -789.47 % -73.12 % -16.89%
  YoY % 23.33% 66.31% -3.12% 10.94% 88.10% -979.69% -
  Horiz. % 30.47% 39.74% 117.96% 114.39% 128.43% 1,079.69% 100.00%
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 30/07/09 31/07/08 CAGR
RPS 4.65 3.94 4.26 4.96 5.54 2.80 1.86 15.34%
  YoY % 18.02% -7.51% -14.11% -10.47% 97.86% 50.54% -
  Horiz. % 250.00% 211.83% 229.03% 266.67% 297.85% 150.54% 100.00%
EPS -1.76 -3.08 -2.76 -2.76 -2.64 -3.00 -4.68 -14.13%
  YoY % 42.86% -11.59% 0.00% -4.55% 12.00% 35.90% -
  Horiz. % 37.61% 65.81% 58.97% 58.97% 56.41% 64.10% 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 0.0790 0.1060 0.0320 0.0330 0.0270 0.0038 0.0640 3.33%
  YoY % -25.47% 231.25% -3.03% 22.22% 610.53% -94.06% -
  Horiz. % 123.44% 165.62% 50.00% 51.56% 42.19% 5.94% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,697,934
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 30/07/09 31/07/08 CAGR
RPS 2.11 1.14 0.96 1.08 1.07 0.23 0.15 50.94%
  YoY % 85.09% 18.75% -11.11% 0.93% 365.22% 53.33% -
  Horiz. % 1,406.67% 760.00% 640.00% 720.00% 713.33% 153.33% 100.00%
EPS -0.80 -0.89 -0.62 -0.60 -0.49 -0.24 -0.38 12.29%
  YoY % 10.11% -43.55% -3.33% -22.45% -104.17% 36.84% -
  Horiz. % 210.53% 234.21% 163.16% 157.89% 128.95% 63.16% 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 0.0358 0.0307 0.0072 0.0072 0.0052 0.0003 0.0052 35.04%
  YoY % 16.61% 326.39% 0.00% 38.46% 1,633.33% -94.23% -
  Horiz. % 688.46% 590.38% 138.46% 138.46% 100.00% 5.77% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 30/07/09 31/07/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 30/07/09 31/07/08 -
Price 0.2450 0.1600 0.0900 0.1100 0.1700 0.0700 0.0800 -
P/RPS 5.27 4.06 2.11 2.22 3.07 2.50 4.29 3.26%
  YoY % 29.80% 92.42% -4.95% -27.69% 22.80% -41.72% -
  Horiz. % 122.84% 94.64% 49.18% 51.75% 71.56% 58.28% 100.00%
P/EPS -13.92 -5.19 -3.26 -3.99 -6.70 -2.33 -1.71 38.61%
  YoY % -168.21% -59.20% 18.30% 40.45% -187.55% -36.26% -
  Horiz. % 814.04% 303.51% 190.64% 233.33% 391.81% 136.26% 100.00%
EY -7.18 -19.25 -30.67 -25.09 -14.91 -42.86 -58.50 -27.87%
  YoY % 62.70% 37.24% -22.24% -68.28% 65.21% 26.74% -
  Horiz. % 12.27% 32.91% 52.43% 42.89% 25.49% 73.26% 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 3.10 1.51 2.81 3.33 6.30 18.42 1.25 15.19%
  YoY % 105.30% -46.26% -15.62% -47.14% -65.80% 1,373.60% -
  Horiz. % 248.00% 120.80% 224.80% 266.40% 504.00% 1,473.60% 100.00%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 30/07/09 31/07/08 CAGR
Date 26/02/15 25/02/14 27/02/13 29/02/12 21/02/11 25/09/09 25/09/08 -
Price 0.3500 0.2850 0.0900 0.1100 0.1400 0.0900 0.0300 -
P/RPS 7.53 7.23 2.11 2.22 2.53 3.22 1.61 27.15%
  YoY % 4.15% 242.65% -4.95% -12.25% -21.43% 100.00% -
  Horiz. % 467.70% 449.07% 131.06% 137.89% 157.14% 200.00% 100.00%
P/EPS -19.89 -9.25 -3.26 -3.99 -5.52 -3.00 -0.64 70.77%
  YoY % -115.03% -183.74% 18.30% 27.72% -84.00% -368.75% -
  Horiz. % 3,107.81% 1,445.31% 509.38% 623.44% 862.50% 468.75% 100.00%
EY -5.03 -10.81 -30.67 -25.09 -18.11 -33.33 -156.00 -41.42%
  YoY % 53.47% 64.75% -22.24% -38.54% 45.66% 78.63% -
  Horiz. % 3.22% 6.93% 19.66% 16.08% 11.61% 21.37% 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 4.43 2.69 2.81 3.33 5.19 23.68 0.47 41.81%
  YoY % 64.68% -4.27% -15.62% -35.84% -78.08% 4,938.30% -
  Horiz. % 942.55% 572.34% 597.87% 708.51% 1,104.26% 5,038.30% 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.
 


 

243  519  508  1060 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.33-0.045 
 ASB 0.185-0.035 
 AVI 0.165+0.005 
 DSONIC 1.14+0.10 
 SAPNRG 0.205-0.005 
 PWRWELL 0.36-0.05 
 HSI-C7V 0.245+0.04 
 XOX 0.0550.00 
 MYEG 1.13-0.05 
 DSONIC-WA 0.49+0.105 
Partners & Brokers