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 - 1,512,783
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/10/09 31/10/08 CAGR
RPS 2.87 1.88 1.64 1.65 1.61 0.30 0.18 53.97%
  YoY % 52.66% 14.63% -0.61% 2.48% 436.67% 66.67% -
  Horiz. % 1,594.44% 1,044.44% 911.11% 916.67% 894.44% 166.67% 100.00%
EPS -0.76 -0.44 -0.35 -0.22 -0.23 -0.10 -0.45 8.51%
  YoY % -72.73% -25.71% -59.09% 4.35% -130.00% 77.78% -
  Horiz. % 168.89% 97.78% 77.78% 48.89% 51.11% 22.22% 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 0.0547 3.4245 0.0081 0.0085 0.0000 0.0006 0.0046 47.09%
  YoY % -98.40% 42,177.78% -4.71% 0.00% 0.00% -86.96% -
  Horiz. % 1,189.13% 74,445.65% 176.09% 184.78% 0.00% 13.04% 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.
 


 

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