Highlights

[EDUSPEC] YoY Annualized Quarter Result on 2009-10-31 [#2]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 21-Apr-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2010
Quarter 31-Oct-2009  [#2]
Profit Trend QoQ -     65.30%    YoY -     79.10%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 24,754 24,918 24,424 4,592 2,730 4,504 11,906 12.08%
  YoY % -0.66% 2.02% 431.88% 68.21% -39.39% -62.17% -
  Horiz. % 207.91% 209.29% 205.14% 38.57% 22.93% 37.83% 100.00%
PBT -5,220 -3,284 -3,228 -1,646 -6,880 -6,196 4,658 -
  YoY % -58.95% -1.73% -96.11% 76.08% -11.04% -233.02% -
  Horiz. % -112.07% -70.50% -69.30% -35.34% -147.70% -133.02% 100.00%
Tax -24 -64 -54 208 0 0 -602 -39.47%
  YoY % 62.50% -18.52% -125.96% 0.00% 0.00% 0.00% -
  Horiz. % 3.99% 10.63% 8.97% -34.55% -0.00% -0.00% 100.00%
NP -5,244 -3,348 -3,282 -1,438 -6,880 -6,196 4,056 -
  YoY % -56.63% -2.01% -128.23% 79.10% -11.04% -252.76% -
  Horiz. % -129.29% -82.54% -80.92% -35.45% -169.63% -152.76% 100.00%
NP to SH -5,274 -3,314 -3,436 -1,438 -6,880 -6,196 4,056 -
  YoY % -59.14% 3.55% -138.94% 79.10% -11.04% -252.76% -
  Horiz. % -130.03% -81.71% -84.71% -35.45% -169.63% -152.76% 100.00%
Tax Rate - % - % - % - % - % - % 12.92 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 29,998 28,266 27,706 6,030 9,610 10,700 7,850 23.23%
  YoY % 6.13% 2.02% 359.47% -37.25% -10.19% 36.31% -
  Horiz. % 382.14% 360.08% 352.94% 76.82% 122.42% 136.31% 100.00%
Net Worth 12,229 12,887 0 843 7,018 14,922 22,611 -9.13%
  YoY % -5.11% 0.00% 0.00% -87.98% -52.97% -34.00% -
  Horiz. % 54.09% 57.00% 0.00% 3.73% 31.04% 66.00% 100.00%
Dividend
31/03/13 31/03/12 31/03/11 31/10/09 31/10/08 31/10/07 31/10/06 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
31/03/13 31/03/12 31/03/11 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Net Worth 12,229 12,887 0 843 7,018 14,922 22,611 -9.13%
  YoY % -5.11% 0.00% 0.00% -87.98% -52.97% -34.00% -
  Horiz. % 54.09% 57.00% 0.00% 3.73% 31.04% 66.00% 100.00%
NOSH 382,173 368,222 335,454 138,269 138,152 138,303 137,959 17.20%
  YoY % 3.79% 9.77% 142.61% 0.08% -0.11% 0.25% -
  Horiz. % 277.02% 266.91% 243.15% 100.22% 100.14% 100.25% 100.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
NP Margin -21.18 % -13.44 % -13.44 % -31.32 % -252.01 % -137.57 % 34.07 % -
  YoY % -57.59% 0.00% 57.09% 87.57% -83.19% -503.79% -
  Horiz. % -62.17% -39.45% -39.45% -91.93% -739.68% -403.79% 100.00%
ROE -43.13 % -25.71 % - % -170.49 % -98.03 % -41.52 % 17.94 % -
  YoY % -67.76% 0.00% 0.00% -73.92% -136.10% -331.44% -
  Horiz. % -240.41% -143.31% 0.00% -950.33% -546.43% -231.44% 100.00%
Per Share
31/03/13 31/03/12 31/03/11 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 6.48 6.77 7.28 3.32 1.98 3.26 8.63 -4.37%
  YoY % -4.28% -7.01% 119.28% 67.68% -39.26% -62.22% -
  Horiz. % 75.09% 78.45% 84.36% 38.47% 22.94% 37.78% 100.00%
EPS -1.38 -0.90 0.00 -1.04 -4.98 -4.48 2.94 -
  YoY % -53.33% 0.00% 0.00% 79.12% -11.16% -252.38% -
  Horiz. % -46.94% -30.61% 0.00% -35.37% -169.39% -152.38% 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 0.0320 0.0350 0.0000 0.0061 0.0508 0.1079 0.1639 -22.47%
  YoY % -8.57% 0.00% 0.00% -87.99% -52.92% -34.17% -
  Horiz. % 19.52% 21.35% 0.00% 3.72% 30.99% 65.83% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,423,967
31/03/13 31/03/12 31/03/11 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 1.02 1.03 1.01 0.19 0.11 0.19 0.49 12.10%
  YoY % -0.97% 1.98% 431.58% 72.73% -42.11% -61.22% -
  Horiz. % 208.16% 210.20% 206.12% 38.78% 22.45% 38.78% 100.00%
EPS -0.22 -0.14 -0.14 -0.06 -0.28 -0.26 0.17 -
  YoY % -57.14% 0.00% -133.33% 78.57% -7.69% -252.94% -
  Horiz. % -129.41% -82.35% -82.35% -35.29% -164.71% -152.94% 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 0.0050 0.0053 0.0000 0.0003 0.0029 0.0062 0.0093 -9.21%
  YoY % -5.66% 0.00% 0.00% -89.66% -53.23% -33.33% -
  Horiz. % 53.76% 56.99% 0.00% 3.23% 31.18% 66.67% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 29/03/13 30/03/12 31/03/11 30/10/09 31/10/08 31/10/07 31/10/06 -
Price 0.0800 0.1100 0.1400 0.0600 0.0900 0.0900 0.1900 -
P/RPS 1.24 1.63 1.92 1.81 4.55 2.76 2.20 -8.54%
  YoY % -23.93% -15.10% 6.08% -60.22% 64.86% 25.45% -
  Horiz. % 56.36% 74.09% 87.27% 82.27% 206.82% 125.45% 100.00%
P/EPS -5.80 -12.22 -13.67 -5.77 -1.81 -2.01 6.46 -
  YoY % 52.54% 10.61% -136.92% -218.78% 9.95% -131.11% -
  Horiz. % -89.78% -189.16% -211.61% -89.32% -28.02% -31.11% 100.00%
EY -17.25 -8.18 -7.32 -17.33 -55.33 -49.78 15.47 -
  YoY % -110.88% -11.75% 57.76% 68.68% -11.15% -421.78% -
  Horiz. % -111.51% -52.88% -47.32% -112.02% -357.66% -321.78% 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 2.50 3.14 0.00 9.84 1.77 0.83 1.16 12.71%
  YoY % -20.38% 0.00% 0.00% 455.93% 113.25% -28.45% -
  Horiz. % 215.52% 270.69% 0.00% 848.28% 152.59% 71.55% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 30/05/13 29/05/12 23/05/11 21/04/10 19/12/08 19/12/07 28/12/06 -
Price 0.0950 0.1200 0.1300 0.1200 0.0600 0.0900 0.1900 -
P/RPS 1.47 1.77 1.79 3.61 3.04 2.76 2.20 -6.09%
  YoY % -16.95% -1.12% -50.42% 18.75% 10.14% 25.45% -
  Horiz. % 66.82% 80.45% 81.36% 164.09% 138.18% 125.45% 100.00%
P/EPS -6.88 -13.33 -12.69 -11.54 -1.20 -2.01 6.46 -
  YoY % 48.39% -5.04% -9.97% -861.67% 40.30% -131.11% -
  Horiz. % -106.50% -206.35% -196.44% -178.64% -18.58% -31.11% 100.00%
EY -14.53 -7.50 -7.88 -8.67 -83.00 -49.78 15.47 -
  YoY % -93.73% 4.82% 9.11% 89.55% -66.73% -421.78% -
  Horiz. % -93.92% -48.48% -50.94% -56.04% -536.52% -321.78% 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 2.97 3.43 0.00 19.67 1.18 0.83 1.16 15.77%
  YoY % -13.41% 0.00% 0.00% 1,566.95% 42.17% -28.45% -
  Horiz. % 256.03% 295.69% 0.00% 1,695.69% 101.72% 71.55% 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
 
 

436  389  604 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.755+0.035 
 SAUDEE 0.09-0.015 
 ASB 0.1650.00 
 SERBADK 0.41+0.005 
 BCMALL 0.155+0.005 
 SEAL 0.425+0.035 
 PAOS-WA 0.125-0.01 
 HWATAI 1.14+0.11 
 KANGER 0.065+0.005 
 PUC 0.17-0.015 
PARTNERS & BROKERS