Highlights

[EDUSPEC] YoY Annualized Quarter Result on 2012-03-31 [#2]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 29-May-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2012
Quarter 31-Mar-2012  [#2]
Profit Trend QoQ -     67.45%    YoY -     3.55%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/10/09 31/10/08 CAGR
Revenue 43,366 28,394 24,754 24,918 24,424 4,592 2,730 53.88%
  YoY % 52.73% 14.70% -0.66% 2.02% 431.88% 68.21% -
  Horiz. % 1,588.50% 1,040.07% 906.74% 912.75% 894.65% 168.21% 100.00%
PBT -12,658 -6,620 -5,220 -3,284 -3,228 -1,646 -6,880 9.97%
  YoY % -91.21% -26.82% -58.95% -1.73% -96.11% 76.08% -
  Horiz. % 183.98% 96.22% 75.87% 47.73% 46.92% 23.92% 100.00%
Tax -28 -8 -24 -64 -54 208 0 -
  YoY % -250.00% 66.67% 62.50% -18.52% -125.96% 0.00% -
  Horiz. % -13.46% -3.85% -11.54% -30.77% -25.96% 100.00% -
NP -12,686 -6,628 -5,244 -3,348 -3,282 -1,438 -6,880 10.01%
  YoY % -91.40% -26.39% -56.63% -2.01% -128.23% 79.10% -
  Horiz. % 184.39% 96.34% 76.22% 48.66% 47.70% 20.90% 100.00%
NP to SH -11,446 -6,616 -5,274 -3,314 -3,436 -1,438 -6,880 8.26%
  YoY % -73.00% -25.45% -59.14% 3.55% -138.94% 79.10% -
  Horiz. % 166.37% 96.16% 76.66% 48.17% 49.94% 20.90% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 56,052 35,022 29,998 28,266 27,706 6,030 9,610 31.63%
  YoY % 60.05% 16.75% 6.13% 2.02% 359.47% -37.25% -
  Horiz. % 583.27% 364.43% 312.15% 294.13% 288.30% 62.75% 100.00%
Net Worth 82,751 5,180,453 12,229 12,887 0 843 7,018 46.89%
  YoY % -98.40% 42,260.08% -5.11% 0.00% 0.00% -87.98% -
  Horiz. % 1,179.11% 73,815.06% 174.26% 183.63% 0.00% 12.02% 100.00%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/10/09 31/10/08 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
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/10/09 31/10/08 CAGR
Net Worth 82,751 5,180,453 12,229 12,887 0 843 7,018 46.89%
  YoY % -98.40% 42,260.08% -5.11% 0.00% 0.00% -87.98% -
  Horiz. % 1,179.11% 73,815.06% 174.26% 183.63% 0.00% 12.02% 100.00%
NOSH 773,378 624,150 382,173 368,222 335,454 138,269 138,152 30.79%
  YoY % 23.91% 63.32% 3.79% 9.77% 142.61% 0.08% -
  Horiz. % 559.80% 451.78% 276.63% 266.53% 242.81% 100.08% 100.00%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/10/09 31/10/08 CAGR
NP Margin -29.25 % -23.34 % -21.18 % -13.44 % -13.44 % -31.32 % -252.01 % -28.51%
  YoY % -25.32% -10.20% -57.59% 0.00% 57.09% 87.57% -
  Horiz. % 11.61% 9.26% 8.40% 5.33% 5.33% 12.43% 100.00%
ROE -13.83 % -0.13 % -43.13 % -25.71 % - % -170.49 % -98.03 % -26.30%
  YoY % -10,538.46% 99.70% -67.76% 0.00% 0.00% -73.92% -
  Horiz. % 14.11% 0.13% 44.00% 26.23% 0.00% 173.92% 100.00%
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/10/09 31/10/08 CAGR
RPS 5.61 4.55 6.48 6.77 7.28 3.32 1.98 17.62%
  YoY % 23.30% -29.78% -4.28% -7.01% 119.28% 67.68% -
  Horiz. % 283.33% 229.80% 327.27% 341.92% 367.68% 167.68% 100.00%
EPS -1.48 -1.06 -1.38 -0.90 0.00 -1.04 -4.98 -17.23%
  YoY % -39.62% 23.19% -53.33% 0.00% 0.00% 79.12% -
  Horiz. % 29.72% 21.29% 27.71% 18.07% -0.00% 20.88% 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 0.1070 8.3000 0.0320 0.0350 0.0000 0.0061 0.0508 12.31%
  YoY % -98.71% 25,837.50% -8.57% 0.00% 0.00% -87.99% -
  Horiz. % 210.63% 16,338.58% 62.99% 68.90% 0.00% 12.01% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,423,967
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/10/09 31/10/08 CAGR
RPS 1.79 1.17 1.02 1.03 1.01 0.19 0.11 54.46%
  YoY % 52.99% 14.71% -0.97% 1.98% 431.58% 72.73% -
  Horiz. % 1,627.27% 1,063.64% 927.27% 936.36% 918.18% 172.73% 100.00%
EPS -0.47 -0.27 -0.22 -0.14 -0.14 -0.06 -0.28 8.41%
  YoY % -74.07% -22.73% -57.14% 0.00% -133.33% 78.57% -
  Horiz. % 167.86% 96.43% 78.57% 50.00% 50.00% 21.43% 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 0.0341 2.1372 0.0050 0.0053 0.0000 0.0003 0.0029 46.83%
  YoY % -98.40% 42,644.00% -5.66% 0.00% 0.00% -89.66% -
  Horiz. % 1,175.86% 73,696.55% 172.41% 182.76% 0.00% 10.34% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/10/09 31/10/08 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 30/10/09 31/10/08 -
Price 0.3600 0.2600 0.0800 0.1100 0.1400 0.0600 0.0900 -
P/RPS 6.42 5.72 1.24 1.63 1.92 1.81 4.55 5.51%
  YoY % 12.24% 361.29% -23.93% -15.10% 6.08% -60.22% -
  Horiz. % 141.10% 125.71% 27.25% 35.82% 42.20% 39.78% 100.00%
P/EPS -24.32 -24.53 -5.80 -12.22 -13.67 -5.77 -1.81 49.91%
  YoY % 0.86% -322.93% 52.54% 10.61% -136.92% -218.78% -
  Horiz. % 1,343.65% 1,355.25% 320.44% 675.14% 755.25% 318.78% 100.00%
EY -4.11 -4.08 -17.25 -8.18 -7.32 -17.33 -55.33 -33.32%
  YoY % -0.74% 76.35% -110.88% -11.75% 57.76% 68.68% -
  Horiz. % 7.43% 7.37% 31.18% 14.78% 13.23% 31.32% 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 3.36 0.03 2.50 3.14 0.00 9.84 1.77 10.51%
  YoY % 11,100.00% -98.80% -20.38% 0.00% 0.00% 455.93% -
  Horiz. % 189.83% 1.69% 141.24% 177.40% 0.00% 555.93% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/10/09 31/10/08 CAGR
Date 27/05/15 29/05/14 30/05/13 29/05/12 23/05/11 21/04/10 19/12/08 -
Price 0.3550 0.2600 0.0950 0.1200 0.1300 0.1200 0.0600 -
P/RPS 6.33 5.72 1.47 1.77 1.79 3.61 3.04 12.11%
  YoY % 10.66% 289.12% -16.95% -1.12% -50.42% 18.75% -
  Horiz. % 208.22% 188.16% 48.36% 58.22% 58.88% 118.75% 100.00%
P/EPS -23.99 -24.53 -6.88 -13.33 -12.69 -11.54 -1.20 59.49%
  YoY % 2.20% -256.54% 48.39% -5.04% -9.97% -861.67% -
  Horiz. % 1,999.17% 2,044.17% 573.33% 1,110.83% 1,057.50% 961.67% 100.00%
EY -4.17 -4.08 -14.53 -7.50 -7.88 -8.67 -83.00 -37.26%
  YoY % -2.21% 71.92% -93.73% 4.82% 9.11% 89.55% -
  Horiz. % 5.02% 4.92% 17.51% 9.04% 9.49% 10.45% 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 3.32 0.03 2.97 3.43 0.00 19.67 1.18 17.49%
  YoY % 10,966.67% -98.99% -13.41% 0.00% 0.00% 1,566.95% -
  Horiz. % 281.36% 2.54% 251.69% 290.68% 0.00% 1,666.95% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

572  344  555 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 FINTEC 0.035+0.005 
 MMAG 0.185-0.005 
 VSOLAR 0.02+0.005 
 EURO 1.10-0.11 
 MTOUCHE 0.090.00 
 SERBADK 0.625-0.005 
 HHHCORP 0.190.00 
 MRDIY 3.900.00 
 FOCUS 0.04+0.005 
 EDARAN 1.17+0.265 

FEATURED POSTS

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

TOP ARTICLES

1. Why China is excluded in G7 summit? Koon Yew Yin Koon Yew Yin's Blog
2. AT Current Share Price: RM0.07. 1st Target Price: RM0.134, 2nd Target Price: RM0.28, 3rd Target Price: RM0.80 Fundamental Analysis of AT(0072) as at June 17 2021
3. Why Parliament should reconvene - Koon Yew Yin Koon Yew Yin's Blog
4. Poh Kong’s profit shot through the roof - Koon Yew Yin Koon Yew Yin's Blog
5. SMetric (0203): A secured technical buy? - 17 June 2021 - Sujibaby Sujibaby Stock-Talk
6. [转贴] [Video:浅谈KOBAY TECHNOLOGY BHD, KOBAY, 6971] - James的股票投资James Share Investing James的股票投资James Share Investing
7. [转贴] [Video:浅谈CENSOF HOLDINGS BHD, CENSOF, 5195] - James的股票投资James Share Investing James的股票投资James Share Investing
8. 下跌股:优乐 99仙支撑 南洋行家论股
PARTNERS & BROKERS