Highlights

[EDUSPEC] YoY Quarter Result on 2009-04-30 [#4]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 30-Jun-2009
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2009
Quarter 30-Apr-2009  [#4]
Profit Trend QoQ -     -73.27%    YoY -     -7.69%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/11 30/09/10 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Revenue 6,476 6,970 12,059 674 537 1,226 921 43.29%
  YoY % -7.09% -42.20% 1,689.17% 25.51% -56.20% 33.12% -
  Horiz. % 703.15% 756.79% 1,309.34% 73.18% 58.31% 133.12% 100.00%
PBT 397 896 -11,345 -3,412 -3,174 -3,280 -3,462 -
  YoY % -55.69% 107.90% -232.50% -7.50% 3.23% 5.26% -
  Horiz. % -11.47% -25.88% 327.70% 98.56% 91.68% 94.74% 100.00%
Tax -225 -425 196 -17 -10 -73 537 -
  YoY % 47.06% -316.84% 1,252.94% -70.00% 86.30% -113.59% -
  Horiz. % -41.90% -79.14% 36.50% -3.17% -1.86% -13.59% 100.00%
NP 172 471 -11,149 -3,429 -3,184 -3,353 -2,925 -
  YoY % -63.48% 104.22% -225.14% -7.69% 5.04% -14.63% -
  Horiz. % -5.88% -16.10% 381.16% 117.23% 108.85% 114.63% 100.00%
NP to SH 170 471 -11,149 -3,429 -3,184 -3,353 -2,925 -
  YoY % -63.91% 104.22% -225.14% -7.69% 5.04% -14.63% -
  Horiz. % -5.81% -16.10% 381.16% 117.23% 108.85% 114.63% 100.00%
Tax Rate 56.68 % 47.43 % - % - % - % - % - % -
  YoY % 19.50% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 119.50% 100.00% - - - - -
Total Cost 6,304 6,499 23,208 4,103 3,721 4,579 3,846 9.54%
  YoY % -3.00% -72.00% 465.63% 10.27% -18.74% 19.06% -
  Horiz. % 163.91% 168.98% 603.43% 106.68% 96.75% 119.06% 100.00%
Net Worth 14,959 9,898 4,722 1,617 10,365 18,048 16,076 -1.32%
  YoY % 51.13% 109.61% 191.91% -84.39% -42.57% 12.26% -
  Horiz. % 93.05% 61.57% 29.37% 10.06% 64.47% 112.26% 100.00%
Dividend
30/09/11 30/09/10 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 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
30/09/11 30/09/10 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Net Worth 14,959 9,898 4,722 1,617 10,365 18,048 16,076 -1.32%
  YoY % 51.13% 109.61% 191.91% -84.39% -42.57% 12.26% -
  Horiz. % 93.05% 61.57% 29.37% 10.06% 64.47% 112.26% 100.00%
NOSH 339,999 291,136 177,531 138,266 137,835 137,983 106,751 23.82%
  YoY % 16.78% 63.99% 28.40% 0.31% -0.11% 29.26% -
  Horiz. % 318.50% 272.72% 166.30% 129.52% 129.12% 129.26% 100.00%
Ratio Analysis
30/09/11 30/09/10 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
NP Margin 2.66 % 6.76 % -92.45 % -508.75 % -592.92 % -273.49 % -317.59 % -
  YoY % -60.65% 107.31% 81.83% 14.20% -116.80% 13.89% -
  Horiz. % -0.84% -2.13% 29.11% 160.19% 186.69% 86.11% 100.00%
ROE 1.14 % 4.76 % -236.09 % -211.97 % -30.72 % -18.58 % -18.19 % -
  YoY % -76.05% 102.02% -11.38% -590.01% -65.34% -2.14% -
  Horiz. % -6.27% -26.17% 1,297.91% 1,165.31% 168.88% 102.14% 100.00%
Per Share
30/09/11 30/09/10 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 1.90 2.39 6.79 0.49 0.39 0.89 0.86 15.74%
  YoY % -20.50% -64.80% 1,285.71% 25.64% -56.18% 3.49% -
  Horiz. % 220.93% 277.91% 789.53% 56.98% 45.35% 103.49% 100.00%
EPS 0.05 0.00 -6.28 -2.48 -2.31 -2.43 -2.74 -
  YoY % 0.00% 0.00% -153.23% -7.36% 4.94% 11.31% -
  Horiz. % -1.82% -0.00% 229.20% 90.51% 84.31% 88.69% 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 0.0440 0.0340 0.0266 0.0117 0.0752 0.1308 0.1506 -20.30%
  YoY % 29.41% 27.82% 127.35% -84.44% -42.51% -13.15% -
  Horiz. % 29.22% 22.58% 17.66% 7.77% 49.93% 86.85% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,046,287
30/09/11 30/09/10 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 0.21 0.23 0.40 0.02 0.02 0.04 0.03 43.17%
  YoY % -8.70% -42.50% 1,900.00% 0.00% -50.00% 33.33% -
  Horiz. % 700.00% 766.67% 1,333.33% 66.67% 66.67% 133.33% 100.00%
EPS 0.01 0.02 -0.37 -0.11 -0.10 -0.11 -0.10 -
  YoY % -50.00% 105.41% -236.36% -10.00% 9.09% -10.00% -
  Horiz. % -10.00% -20.00% 370.00% 110.00% 100.00% 110.00% 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 0.0049 0.0032 0.0016 0.0005 0.0034 0.0059 0.0053 -1.44%
  YoY % 53.13% 100.00% 220.00% -85.29% -42.37% 11.32% -
  Horiz. % 92.45% 60.38% 30.19% 9.43% 64.15% 111.32% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 30/09/11 30/09/10 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 -
Price 0.0900 0.1900 0.1200 0.0600 0.0600 0.1700 0.1600 -
P/RPS 4.73 7.94 1.77 12.31 15.40 19.13 18.55 -22.28%
  YoY % -40.43% 348.59% -85.62% -20.06% -19.50% 3.13% -
  Horiz. % 25.50% 42.80% 9.54% 66.36% 83.02% 103.13% 100.00%
P/EPS 180.00 117.44 -1.91 -2.42 -2.60 -7.00 -5.84 -
  YoY % 53.27% 6,248.69% 21.07% 6.92% 62.86% -19.86% -
  Horiz. % -3,082.19% -2,010.96% 32.71% 41.44% 44.52% 119.86% 100.00%
EY 0.56 0.85 -52.33 -41.33 -38.50 -14.29 -17.13 -
  YoY % -34.12% 101.62% -26.62% -7.35% -169.42% 16.58% -
  Horiz. % -3.27% -4.96% 305.49% 241.27% 224.75% 83.42% 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 2.05 5.59 4.51 5.13 0.80 1.30 1.06 12.94%
  YoY % -63.33% 23.95% -12.09% 541.25% -38.46% 22.64% -
  Horiz. % 193.40% 527.36% 425.47% 483.96% 75.47% 122.64% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 30/11/11 30/11/10 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.1200 0.2000 0.1400 0.0400 0.0900 0.1000 0.1900 -
P/RPS 6.30 8.35 2.06 8.21 23.10 11.25 22.02 -20.61%
  YoY % -24.55% 305.34% -74.91% -64.46% 105.33% -48.91% -
  Horiz. % 28.61% 37.92% 9.36% 37.28% 104.90% 51.09% 100.00%
P/EPS 240.00 123.62 -2.23 -1.61 -3.90 -4.12 -6.93 -
  YoY % 94.14% 5,643.50% -38.51% 58.72% 5.34% 40.55% -
  Horiz. % -3,463.20% -1,783.84% 32.18% 23.23% 56.28% 59.45% 100.00%
EY 0.42 0.81 -44.86 -62.00 -25.67 -24.30 -14.42 -
  YoY % -48.15% 101.81% 27.65% -141.53% -5.64% -68.52% -
  Horiz. % -2.91% -5.62% 311.10% 429.96% 178.02% 168.52% 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 2.73 5.88 5.26 3.42 1.20 0.76 1.26 15.33%
  YoY % -53.57% 11.79% 53.80% 185.00% 57.89% -39.68% -
  Horiz. % 216.67% 466.67% 417.46% 271.43% 95.24% 60.32% 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.
 


FEATURED POSTS

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

TOP ARTICLES

1. Health minister: Traveller from South Africa on Nov 19 is Malaysia’s first Omicron case save malaysia!
2. WHO urges Asia-Pacific to ready for Omicron-driven surge in infections Good Articles to Share
3. The case of ATA IMS: A tip of the iceberg? By Veeriah save malaysia!
4. 3QCY21 Results Review - Fat Tails Kenanga Research & Investment
5. Aurelius Technologies Bhd - Global EMS Provider PublicInvest Research
6. Strategy - A decent 3Q2021 but uncertainty has increased AmInvest Research Reports
7. MIDF Research maintains 'buy' recommendation on FGV, target price unchanged at RM2.20 (FANTASTIC: ALL PALM OIL STOCKS SHOULD RE RERATED, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
8. Latest Land Disposal in Sg Tiram, Johor, shows Palm Oil Companies with Huge Landbanks with Cheap Book Value are Jewels, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

362  474  546  892 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.015-0.005 
 VS 1.15-0.27 
 THHEAVY 0.015-0.05 
 VS-WB 0.355-0.09 
 IMPIANA 0.085+0.005 
 INARI 3.87-0.23 
 GOCEAN 0.0350.00 
 DNEX 0.745-0.025 
 ATAIMS 0.445+0.035 
 EAH 0.02+0.005 
PARTNERS & BROKERS