Highlights

[EDUSPEC] YoY Annualized Quarter Result on 2011-03-31 [#2]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 23-May-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2011
Quarter 31-Mar-2011  [#2]
Profit Trend QoQ -     58.84%    YoY -     -138.94%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/10/09 31/10/08 31/10/07 CAGR
Revenue 28,394 24,754 24,918 24,424 4,592 2,730 4,504 33.22%
  YoY % 14.70% -0.66% 2.02% 431.88% 68.21% -39.39% -
  Horiz. % 630.42% 549.60% 553.24% 542.27% 101.95% 60.61% 100.00%
PBT -6,620 -5,220 -3,284 -3,228 -1,646 -6,880 -6,196 1.04%
  YoY % -26.82% -58.95% -1.73% -96.11% 76.08% -11.04% -
  Horiz. % 106.84% 84.25% 53.00% 52.10% 26.57% 111.04% 100.00%
Tax -8 -24 -64 -54 208 0 0 -
  YoY % 66.67% 62.50% -18.52% -125.96% 0.00% 0.00% -
  Horiz. % -3.85% -11.54% -30.77% -25.96% 100.00% - -
NP -6,628 -5,244 -3,348 -3,282 -1,438 -6,880 -6,196 1.06%
  YoY % -26.39% -56.63% -2.01% -128.23% 79.10% -11.04% -
  Horiz. % 106.97% 84.64% 54.03% 52.97% 23.21% 111.04% 100.00%
NP to SH -6,616 -5,274 -3,314 -3,436 -1,438 -6,880 -6,196 1.03%
  YoY % -25.45% -59.14% 3.55% -138.94% 79.10% -11.04% -
  Horiz. % 106.78% 85.12% 53.49% 55.46% 23.21% 111.04% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 35,022 29,998 28,266 27,706 6,030 9,610 10,700 20.29%
  YoY % 16.75% 6.13% 2.02% 359.47% -37.25% -10.19% -
  Horiz. % 327.31% 280.36% 264.17% 258.93% 56.36% 89.81% 100.00%
Net Worth 5,180,453 12,229 12,887 0 843 7,018 14,922 148.75%
  YoY % 42,260.08% -5.11% 0.00% 0.00% -87.98% -52.97% -
  Horiz. % 34,714.66% 81.95% 86.36% 0.00% 5.65% 47.03% 100.00%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/10/09 31/10/08 31/10/07 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
31/03/14 31/03/13 31/03/12 31/03/11 31/10/09 31/10/08 31/10/07 CAGR
Net Worth 5,180,453 12,229 12,887 0 843 7,018 14,922 148.75%
  YoY % 42,260.08% -5.11% 0.00% 0.00% -87.98% -52.97% -
  Horiz. % 34,714.66% 81.95% 86.36% 0.00% 5.65% 47.03% 100.00%
NOSH 624,150 382,173 368,222 335,454 138,269 138,152 138,303 26.46%
  YoY % 63.32% 3.79% 9.77% 142.61% 0.08% -0.11% -
  Horiz. % 451.29% 276.33% 266.24% 242.55% 99.98% 99.89% 100.00%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/10/09 31/10/08 31/10/07 CAGR
NP Margin -23.34 % -21.18 % -13.44 % -13.44 % -31.32 % -252.01 % -137.57 % -24.15%
  YoY % -10.20% -57.59% 0.00% 57.09% 87.57% -83.19% -
  Horiz. % 16.97% 15.40% 9.77% 9.77% 22.77% 183.19% 100.00%
ROE -0.13 % -43.13 % -25.71 % - % -170.49 % -98.03 % -41.52 % -59.27%
  YoY % 99.70% -67.76% 0.00% 0.00% -73.92% -136.10% -
  Horiz. % 0.31% 103.88% 61.92% 0.00% 410.62% 236.10% 100.00%
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/10/09 31/10/08 31/10/07 CAGR
RPS 4.55 6.48 6.77 7.28 3.32 1.98 3.26 5.33%
  YoY % -29.78% -4.28% -7.01% 119.28% 67.68% -39.26% -
  Horiz. % 139.57% 198.77% 207.67% 223.31% 101.84% 60.74% 100.00%
EPS -1.06 -1.38 -0.90 0.00 -1.04 -4.98 -4.48 -20.11%
  YoY % 23.19% -53.33% 0.00% 0.00% 79.12% -11.16% -
  Horiz. % 23.66% 30.80% 20.09% -0.00% 23.21% 111.16% 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 8.3000 0.0320 0.0350 0.0000 0.0061 0.0508 0.1079 96.71%
  YoY % 25,837.50% -8.57% 0.00% 0.00% -87.99% -52.92% -
  Horiz. % 7,692.31% 29.66% 32.44% 0.00% 5.65% 47.08% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,512,783
31/03/14 31/03/13 31/03/12 31/03/11 31/10/09 31/10/08 31/10/07 CAGR
RPS 1.88 1.64 1.65 1.61 0.30 0.18 0.30 33.10%
  YoY % 14.63% -0.61% 2.48% 436.67% 66.67% -40.00% -
  Horiz. % 626.67% 546.67% 550.00% 536.67% 100.00% 60.00% 100.00%
EPS -0.44 -0.35 -0.22 -0.23 -0.10 -0.45 -0.41 1.11%
  YoY % -25.71% -59.09% 4.35% -130.00% 77.78% -9.76% -
  Horiz. % 107.32% 85.37% 53.66% 56.10% 24.39% 109.76% 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 3.4245 0.0081 0.0085 0.0000 0.0006 0.0046 0.0099 148.62%
  YoY % 42,177.78% -4.71% 0.00% 0.00% -86.96% -53.54% -
  Horiz. % 34,590.91% 81.82% 85.86% 0.00% 6.06% 46.46% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/10/09 31/10/08 31/10/07 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 30/10/09 31/10/08 31/10/07 -
Price 0.2600 0.0800 0.1100 0.1400 0.0600 0.0900 0.0900 -
P/RPS 5.72 1.24 1.63 1.92 1.81 4.55 2.76 12.02%
  YoY % 361.29% -23.93% -15.10% 6.08% -60.22% 64.86% -
  Horiz. % 207.25% 44.93% 59.06% 69.57% 65.58% 164.86% 100.00%
P/EPS -24.53 -5.80 -12.22 -13.67 -5.77 -1.81 -2.01 47.66%
  YoY % -322.93% 52.54% 10.61% -136.92% -218.78% 9.95% -
  Horiz. % 1,220.40% 288.56% 607.96% 680.10% 287.06% 90.05% 100.00%
EY -4.08 -17.25 -8.18 -7.32 -17.33 -55.33 -49.78 -32.27%
  YoY % 76.35% -110.88% -11.75% 57.76% 68.68% -11.15% -
  Horiz. % 8.20% 34.65% 16.43% 14.70% 34.81% 111.15% 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 0.03 2.50 3.14 0.00 9.84 1.77 0.83 -40.38%
  YoY % -98.80% -20.38% 0.00% 0.00% 455.93% 113.25% -
  Horiz. % 3.61% 301.20% 378.31% 0.00% 1,185.54% 213.25% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/10/09 31/10/08 31/10/07 CAGR
Date 29/05/14 30/05/13 29/05/12 23/05/11 21/04/10 19/12/08 19/12/07 -
Price 0.2600 0.0950 0.1200 0.1300 0.1200 0.0600 0.0900 -
P/RPS 5.72 1.47 1.77 1.79 3.61 3.04 2.76 12.02%
  YoY % 289.12% -16.95% -1.12% -50.42% 18.75% 10.14% -
  Horiz. % 207.25% 53.26% 64.13% 64.86% 130.80% 110.14% 100.00%
P/EPS -24.53 -6.88 -13.33 -12.69 -11.54 -1.20 -2.01 47.66%
  YoY % -256.54% 48.39% -5.04% -9.97% -861.67% 40.30% -
  Horiz. % 1,220.40% 342.29% 663.18% 631.34% 574.13% 59.70% 100.00%
EY -4.08 -14.53 -7.50 -7.88 -8.67 -83.00 -49.78 -32.27%
  YoY % 71.92% -93.73% 4.82% 9.11% 89.55% -66.73% -
  Horiz. % 8.20% 29.19% 15.07% 15.83% 17.42% 166.73% 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 0.03 2.97 3.43 0.00 19.67 1.18 0.83 -40.38%
  YoY % -98.99% -13.41% 0.00% 0.00% 1,566.95% 42.17% -
  Horiz. % 3.61% 357.83% 413.25% 0.00% 2,369.88% 142.17% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers