Highlights

[EDUSPEC] YoY Cumulative Quarter Result on 2011-06-30 [#3]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 22-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2011
Quarter 30-Jun-2011  [#3]
Profit Trend QoQ -     110.71%    YoY -     -85.64%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 31/01/10 31/01/09 31/01/08 CAGR
Revenue 29,366 22,338 22,140 21,554 3,160 2,042 3,693 38.15%
  YoY % 31.46% 0.89% 2.72% 582.09% 54.75% -44.71% -
  Horiz. % 795.18% 604.87% 599.51% 583.64% 85.57% 55.29% 100.00%
PBT 124 -434 607 420 -627 -5,418 -4,364 -
  YoY % 128.57% -171.50% 44.52% 166.99% 88.43% -24.15% -
  Horiz. % -2.84% 9.95% -13.91% -9.62% 14.37% 124.15% 100.00%
Tax -7 -18 -96 -237 104 0 0 -
  YoY % 61.11% 81.25% 59.49% -327.88% 0.00% 0.00% -
  Horiz. % -6.73% -17.31% -92.31% -227.88% 100.00% - -
NP 117 -452 511 183 -523 -5,418 -4,364 -
  YoY % 125.88% -188.45% 179.23% 134.99% 90.35% -24.15% -
  Horiz. % -2.68% 10.36% -11.71% -4.19% 11.98% 124.15% 100.00%
NP to SH 176 -447 503 184 -523 -5,418 -4,364 -
  YoY % 139.37% -188.87% 173.37% 135.18% 90.35% -24.15% -
  Horiz. % -4.03% 10.24% -11.53% -4.22% 11.98% 124.15% 100.00%
Tax Rate 5.65 % - % 15.82 % 56.43 % - % - % - % -
  YoY % 0.00% 0.00% -71.97% 0.00% 0.00% 0.00% -
  Horiz. % 10.01% 0.00% 28.03% 100.00% - - -
Total Cost 29,249 22,790 21,629 21,371 3,683 7,460 8,057 22.25%
  YoY % 28.34% 5.37% 1.21% 480.26% -50.63% -7.41% -
  Horiz. % 363.03% 282.86% 268.45% 265.25% 45.71% 92.59% 100.00%
Net Worth 7,304,000 14,154 14,730 9,813 1,046 5,045 13,685 166.10%
  YoY % 51,500.15% -3.91% 50.11% 838.18% -79.27% -63.13% -
  Horiz. % 53,369.05% 103.43% 107.63% 71.70% 7.64% 36.87% 100.00%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 31/01/10 31/01/09 31/01/08 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
30/06/14 30/06/13 30/06/12 30/06/11 31/01/10 31/01/09 31/01/08 CAGR
Net Worth 7,304,000 14,154 14,730 9,813 1,046 5,045 13,685 166.10%
  YoY % 51,500.15% -3.91% 50.11% 838.18% -79.27% -63.13% -
  Horiz. % 53,369.05% 103.43% 107.63% 71.70% 7.64% 36.87% 100.00%
NOSH 880,000 372,500 359,285 306,666 137,631 137,862 138,101 33.46%
  YoY % 136.24% 3.68% 17.16% 122.82% -0.17% -0.17% -
  Horiz. % 637.21% 269.73% 260.16% 222.06% 99.66% 99.83% 100.00%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 31/01/10 31/01/09 31/01/08 CAGR
NP Margin 0.40 % -2.02 % 2.31 % 0.85 % -16.55 % -265.33 % -118.17 % -
  YoY % 119.80% -187.45% 171.76% 105.14% 93.76% -124.53% -
  Horiz. % -0.34% 1.71% -1.95% -0.72% 14.01% 224.53% 100.00%
ROE 0.00 % -3.16 % 3.41 % 1.87 % -50.00 % -107.38 % -31.89 % -
  YoY % 0.00% -192.67% 82.35% 103.74% 53.44% -236.72% -
  Horiz. % -0.00% 9.91% -10.69% -5.86% 156.79% 336.72% 100.00%
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 31/01/10 31/01/09 31/01/08 CAGR
RPS 3.34 6.00 6.16 7.03 2.30 1.48 2.67 3.55%
  YoY % -44.33% -2.60% -12.38% 205.65% 55.41% -44.57% -
  Horiz. % 125.09% 224.72% 230.71% 263.30% 86.14% 55.43% 100.00%
EPS 0.02 -0.12 0.14 0.06 -0.38 -3.93 -3.16 -
  YoY % 116.67% -185.71% 133.33% 115.79% 90.33% -24.37% -
  Horiz. % -0.63% 3.80% -4.43% -1.90% 12.03% 124.37% 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 0.0380 0.0410 0.0320 0.0076 0.0366 0.0991 99.39%
  YoY % 21,742.11% -7.32% 28.12% 321.05% -79.23% -63.07% -
  Horiz. % 8,375.38% 38.35% 41.37% 32.29% 7.67% 36.93% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,101,813
30/06/14 30/06/13 30/06/12 30/06/11 31/01/10 31/01/09 31/01/08 CAGR
RPS 2.67 2.03 2.01 1.96 0.29 0.19 0.34 37.88%
  YoY % 31.53% 1.00% 2.55% 575.86% 52.63% -44.12% -
  Horiz. % 785.29% 597.06% 591.18% 576.47% 85.29% 55.88% 100.00%
EPS 0.02 -0.04 0.05 0.02 -0.05 -0.49 -0.40 -
  YoY % 150.00% -180.00% 150.00% 140.00% 89.80% -22.50% -
  Horiz. % -5.00% 10.00% -12.50% -5.00% 12.50% 122.50% 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 6.6291 0.0128 0.0134 0.0089 0.0009 0.0046 0.0124 166.17%
  YoY % 51,689.84% -4.48% 50.56% 888.89% -80.43% -62.90% -
  Horiz. % 53,460.48% 103.23% 108.06% 71.77% 7.26% 37.10% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 31/01/10 31/01/09 31/01/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 29/01/10 30/01/09 31/01/08 -
Price 0.2600 0.0750 0.1100 0.1100 0.0900 0.0600 0.0700 -
P/RPS 7.79 1.25 1.79 1.57 3.92 4.05 2.62 18.51%
  YoY % 523.20% -30.17% 14.01% -59.95% -3.21% 54.58% -
  Horiz. % 297.33% 47.71% 68.32% 59.92% 149.62% 154.58% 100.00%
P/EPS 1,300.00 -62.50 78.57 183.33 -23.68 -1.53 -2.22 -
  YoY % 2,180.00% -179.55% -57.14% 874.20% -1,447.71% 31.08% -
  Horiz. % -58,558.56% 2,815.32% -3,539.19% -8,258.11% 1,066.67% 68.92% 100.00%
EY 0.08 -1.60 1.27 0.55 -4.22 -65.50 -45.14 -
  YoY % 105.00% -225.98% 130.91% 113.03% 93.56% -45.10% -
  Horiz. % -0.18% 3.54% -2.81% -1.22% 9.35% 145.10% 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 1.97 2.68 3.44 11.84 1.64 0.71 -38.93%
  YoY % -98.48% -26.49% -22.09% -70.95% 621.95% 130.99% -
  Horiz. % 4.23% 277.46% 377.46% 484.51% 1,667.61% 230.99% 100.00%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 31/01/10 31/01/09 31/01/08 CAGR
Date 26/08/14 30/08/13 29/08/12 22/08/11 21/04/10 26/03/09 28/03/08 -
Price 0.2650 0.1050 0.0900 0.1100 0.1200 0.0500 0.0900 -
P/RPS 7.94 1.75 1.46 1.57 5.23 3.38 3.37 14.29%
  YoY % 353.71% 19.86% -7.01% -69.98% 54.73% 0.30% -
  Horiz. % 235.61% 51.93% 43.32% 46.59% 155.19% 100.30% 100.00%
P/EPS 1,325.00 -87.50 64.29 183.33 -31.58 -1.27 -2.85 -
  YoY % 1,614.29% -236.10% -64.93% 680.53% -2,386.61% 55.44% -
  Horiz. % -46,491.23% 3,070.18% -2,255.79% -6,432.63% 1,108.07% 44.56% 100.00%
EY 0.08 -1.14 1.56 0.55 -3.17 -78.60 -35.11 -
  YoY % 107.02% -173.08% 183.64% 117.35% 95.97% -123.87% -
  Horiz. % -0.23% 3.25% -4.44% -1.57% 9.03% 223.87% 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 2.76 2.20 3.44 15.79 1.37 0.91 -41.25%
  YoY % -98.91% 25.45% -36.05% -78.21% 1,052.55% 50.55% -
  Horiz. % 3.30% 303.30% 241.76% 378.02% 1,735.16% 150.55% 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.
 


 

441  257  545  653 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.315-0.01 
 DYNACIA-PA 0.05+0.005 
 EKOVEST-WB 0.115+0.035 
 IMPIANA 0.06-0.005 
 ORION 0.18+0.01 
 IWCITY 0.86+0.03 
 HSI-C5D 0.37-0.05 
 EKOVEST 0.59+0.04 
 ARMADA 0.190.00 
 MACPIE 0.175+0.005 
Partners & Brokers