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 - 1,948,967
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/10/09 31/10/08 CAGR
RPS 2.23 1.46 1.27 1.28 1.25 0.24 0.14 53.94%
  YoY % 52.74% 14.96% -0.78% 2.40% 420.83% 71.43% -
  Horiz. % 1,592.86% 1,042.86% 907.14% 914.29% 892.86% 171.43% 100.00%
EPS -0.59 -0.34 -0.27 -0.17 -0.18 -0.07 -0.35 8.48%
  YoY % -73.53% -25.93% -58.82% 5.56% -157.14% 80.00% -
  Horiz. % 168.57% 97.14% 77.14% 48.57% 51.43% 20.00% 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 0.0425 2.6581 0.0063 0.0066 0.0000 0.0004 0.0036 46.92%
  YoY % -98.40% 42,092.06% -4.55% 0.00% 0.00% -88.89% -
  Horiz. % 1,180.56% 73,836.11% 175.00% 183.33% 0.00% 11.11% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

368  477  645  973 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.205+0.005 
 KANGER 0.185+0.005 
 KGROUP 0.060.00 
 ASIABIO-OR 0.015+0.005 
 MTRONIC 0.115+0.005 
 FINTEC 0.105+0.01 
 IRIS 0.35-0.005 
 VIVOCOM 0.995+0.19 
 PA 0.16+0.01 
 BIOHLDG 0.31+0.02 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Jaks Resources - Jaks Hai Duong Power Plant Achieved Commercial Operation Date (COD) !!! DK
2. Should we buy Top Glove since it has been plunging due its 28 factories shut down? Koon Yew Yin Koon Yew Yin's Blog
3. VIVOCOM: End of Day Report (26 Nov 2020) See Jovin
4. Kelington Group Berhad ("KGB") - Above Expectations (TP: RM2.30; +35% upside) by Kenanga Research Investment Ideas - Value and Growth
5. 【Growth成长股】AWC Berhad (7579) – Benefit from Strong Order Book Amounted Close to RM1Bil Sanitize and Disinfection Healthcare Stocks
6. TOP GLOVE LOCKDOWN AND SUPERMAX SHARE PRICE The way I see it
7. Top Glove’s 28 factories shut down should benefit other glove makers - Koon Yew Yin Koon Yew Yin's Blog
8. TOP 10 INTERESTING STOCKS WITH COMMENTS BY CALVIN TAN RESEARCH THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS