Highlights

[EDUSPEC] YoY Quarter Result on 2009-07-30 [#1]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 25-Sep-2009
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2010
Quarter 30-Jul-2009  [#1]
Profit Trend QoQ -     - %    YoY -     35.61%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/12 31/12/11 31/12/10 30/07/09 31/07/08 31/07/07 31/07/06 CAGR
Revenue 4,075 4,575 4,557 966 641 1,355 3,938 0.53%
  YoY % -10.93% 0.39% 371.74% 50.70% -52.69% -65.59% -
  Horiz. % 103.48% 116.18% 115.72% 24.53% 16.28% 34.41% 100.00%
PBT -2,659 -2,545 -2,312 -1,036 -1,609 -1,233 2,120 -
  YoY % -4.48% -10.08% -123.17% 35.61% -30.49% -158.16% -
  Horiz. % -125.42% -120.05% -109.06% -48.87% -75.90% -58.16% 100.00%
Tax -5 -19 -9 0 0 0 0 -
  YoY % 73.68% -111.11% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 55.56% 211.11% 100.00% - - - -
NP -2,664 -2,564 -2,321 -1,036 -1,609 -1,233 2,120 -
  YoY % -3.90% -10.47% -124.03% 35.61% -30.49% -158.16% -
  Horiz. % -125.66% -120.94% -109.48% -48.87% -75.90% -58.16% 100.00%
NP to SH -2,643 -2,545 -2,087 -1,036 -1,609 -1,233 2,120 -
  YoY % -3.85% -21.95% -101.45% 35.61% -30.49% -158.16% -
  Horiz. % -124.67% -120.05% -98.44% -48.87% -75.90% -58.16% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 6,739 7,139 6,878 2,002 2,250 2,588 1,818 22.62%
  YoY % -5.60% 3.79% 243.56% -11.02% -13.06% 42.35% -
  Horiz. % 370.68% 392.68% 378.33% 110.12% 123.76% 142.35% 100.00%
Net Worth 12,257 12,171 8,889 524 8,801 16,832 22,659 -9.12%
  YoY % 0.70% 36.92% 1,593.55% -94.04% -47.71% -25.71% -
  Horiz. % 54.09% 53.72% 39.23% 2.32% 38.84% 74.29% 100.00%
Dividend
31/12/12 31/12/11 31/12/10 30/07/09 31/07/08 31/07/07 31/07/06 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
31/12/12 31/12/11 31/12/10 30/07/09 31/07/08 31/07/07 31/07/06 CAGR
Net Worth 12,257 12,171 8,889 524 8,801 16,832 22,659 -9.12%
  YoY % 0.70% 36.92% 1,593.55% -94.04% -47.71% -25.71% -
  Horiz. % 54.09% 53.72% 39.23% 2.32% 38.84% 74.29% 100.00%
NOSH 383,043 368,840 329,242 138,133 137,521 138,539 137,662 17.27%
  YoY % 3.85% 12.03% 138.35% 0.44% -0.73% 0.64% -
  Horiz. % 278.25% 267.93% 239.17% 100.34% 99.90% 100.64% 100.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 30/07/09 31/07/08 31/07/07 31/07/06 CAGR
NP Margin -65.37 % -56.04 % -50.93 % -107.25 % -251.01 % -91.00 % 53.83 % -
  YoY % -16.65% -10.03% 52.51% 57.27% -175.84% -269.05% -
  Horiz. % -121.44% -104.11% -94.61% -199.24% -466.30% -169.05% 100.00%
ROE -21.56 % -20.91 % -23.48 % -197.37 % -18.28 % -7.33 % 9.36 % -
  YoY % -3.11% 10.95% 88.10% -979.70% -149.39% -178.31% -
  Horiz. % -230.34% -223.40% -250.85% -2,108.65% -195.30% -78.31% 100.00%
Per Share
31/12/12 31/12/11 31/12/10 30/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 1.06 1.24 1.38 0.70 0.47 0.98 2.86 -14.31%
  YoY % -14.52% -10.14% 97.14% 48.94% -52.04% -65.73% -
  Horiz. % 37.06% 43.36% 48.25% 24.48% 16.43% 34.27% 100.00%
EPS -0.69 -0.69 -0.66 -0.75 -1.17 -0.89 1.54 -
  YoY % 0.00% -4.55% 12.00% 35.90% -31.46% -157.79% -
  Horiz. % -44.81% -44.81% -42.86% -48.70% -75.97% -57.79% 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 0.0330 0.0270 0.0038 0.0640 0.1215 0.1646 -22.50%
  YoY % -3.03% 22.22% 610.53% -94.06% -47.33% -26.18% -
  Horiz. % 19.44% 20.05% 16.40% 2.31% 38.88% 73.82% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,078,999
31/12/12 31/12/11 31/12/10 30/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 0.37 0.42 0.41 0.09 0.06 0.12 0.36 0.43%
  YoY % -11.90% 2.44% 355.56% 50.00% -50.00% -66.67% -
  Horiz. % 102.78% 116.67% 113.89% 25.00% 16.67% 33.33% 100.00%
EPS -0.24 -0.23 -0.19 -0.09 -0.15 -0.11 0.19 -
  YoY % -4.35% -21.05% -111.11% 40.00% -36.36% -157.89% -
  Horiz. % -126.32% -121.05% -100.00% -47.37% -78.95% -57.89% 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 0.0111 0.0110 0.0081 0.0005 0.0080 0.0153 0.0206 -9.18%
  YoY % 0.91% 35.80% 1,520.00% -93.75% -47.71% -25.73% -
  Horiz. % 53.88% 53.40% 39.32% 2.43% 38.83% 74.27% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 30/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 31/12/12 30/12/11 30/12/10 30/07/09 31/07/08 31/07/07 31/07/06 -
Price 0.0900 0.1100 0.1700 0.0700 0.0800 0.0900 0.1800 -
P/RPS 8.46 8.87 12.28 10.01 17.16 9.20 6.29 4.72%
  YoY % -4.62% -27.77% 22.68% -41.67% 86.52% 46.26% -
  Horiz. % 134.50% 141.02% 195.23% 159.14% 272.81% 146.26% 100.00%
P/EPS -13.04 -15.94 -26.82 -9.33 -6.84 -10.11 11.69 -
  YoY % 18.19% 40.57% -187.46% -36.40% 32.34% -186.48% -
  Horiz. % -111.55% -136.36% -229.43% -79.81% -58.51% -86.48% 100.00%
EY -7.67 -6.27 -3.73 -10.71 -14.62 -9.89 8.56 -
  YoY % -22.33% -68.10% 65.17% 26.74% -47.83% -215.54% -
  Horiz. % -89.60% -73.25% -43.57% -125.12% -170.79% -115.54% 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 2.81 3.33 6.30 18.42 1.25 0.74 1.09 15.88%
  YoY % -15.62% -47.14% -65.80% 1,373.60% 68.92% -32.11% -
  Horiz. % 257.80% 305.50% 577.98% 1,689.91% 114.68% 67.89% 100.00%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 30/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 27/02/13 29/02/12 21/02/11 25/09/09 25/09/08 26/09/07 29/09/06 -
Price 0.0900 0.1100 0.1400 0.0900 0.0300 0.0900 0.1400 -
P/RPS 8.46 8.87 10.11 12.87 6.44 9.20 4.89 8.91%
  YoY % -4.62% -12.27% -21.45% 99.84% -30.00% 88.14% -
  Horiz. % 173.01% 181.39% 206.75% 263.19% 131.70% 188.14% 100.00%
P/EPS -13.04 -15.94 -22.09 -12.00 -2.56 -10.11 9.09 -
  YoY % 18.19% 27.84% -84.08% -368.75% 74.68% -211.22% -
  Horiz. % -143.45% -175.36% -243.01% -132.01% -28.16% -111.22% 100.00%
EY -7.67 -6.27 -4.53 -8.33 -39.00 -9.89 11.00 -
  YoY % -22.33% -38.41% 45.62% 78.64% -294.34% -189.91% -
  Horiz. % -69.73% -57.00% -41.18% -75.73% -354.55% -89.91% 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 2.81 3.33 5.19 23.68 0.47 0.74 0.85 20.46%
  YoY % -15.62% -35.84% -78.08% 4,938.30% -36.49% -12.94% -
  Horiz. % 330.59% 391.76% 610.59% 2,785.88% 55.29% 87.06% 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.
 


 

342  329  500  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.03+0.005 
 SAPNRG 0.28+0.01 
 BARAKAH 0.035-0.01 
 GPACKET-WB 0.170.00 
 VSOLAR 0.150.00 
 DAYA 0.01-0.005 
 ICON 0.055-0.03 
 HSI-H6P 0.165-0.015 
 NAIM 1.06-0.10 
 BJLAND 0.21-0.015 

TOP ARTICLES

1. Koon Yew Yin’s statement to the police - Koon Yew Yin Koon Yew Yin's Blog
2. 11 things I learned from the 2019 Genting Malaysia AGM - Shak Chee Hoi Good Articles to Share
3. Get To Know These 3 M'sian Companies Featured In Forbes Asia's 200 Best Under A Billion 2019 - Sade Dayangku Good Articles to Share
4. TRACKING UZMA HISTORIC PRICES SHOW GROSSLY UNDERVALUE POSITION, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. (Icon) 5G Arrives Earlier Than Expected, Start Paying Attention To Technology Stocks Icon8888 Gossips About Stocks
6. Tun M: AIRASIA - WORLD’S BEST LOW-COST AIRLINE Good Articles to Share
7. 云顶大马为何买帝国?/迪瓦尼山 MSWG前线把关
8. [转贴] [Facebook live video:浅谈Naim holdings bhd (Naim)] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers