Highlights

[EDUSPEC] YoY 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 -     415.45%    YoY -     48.48%
Quarter Report


View:


Show?  YoY % Horiz. %

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 15,169 9,961 9,681 9,342 866 677 1,441 44.32%
  YoY % 52.28% 2.89% 3.63% 978.75% 27.92% -53.02% -
  Horiz. % 1,052.67% 691.26% 671.83% 648.30% 60.10% 46.98% 100.00%
PBT 3,434 2,176 2,249 2,034 197 -1,979 -1,267 -
  YoY % 57.81% -3.25% 10.57% 932.49% 109.95% -56.20% -
  Horiz. % -271.03% -171.74% -177.51% -160.54% -15.55% 156.20% 100.00%
Tax -3 -6 -64 -94 0 0 0 -
  YoY % 50.00% 90.62% 31.91% 0.00% 0.00% 0.00% -
  Horiz. % 3.19% 6.38% 68.09% 100.00% - - -
NP 3,431 2,170 2,185 1,940 197 -1,979 -1,267 -
  YoY % 58.11% -0.69% 12.63% 884.77% 109.95% -56.20% -
  Horiz. % -270.80% -171.27% -172.45% -153.12% -15.55% 156.20% 100.00%
NP to SH 3,478 2,160 2,177 1,902 197 -1,979 -1,267 -
  YoY % 61.02% -0.78% 14.46% 865.48% 109.95% -56.20% -
  Horiz. % -274.51% -170.48% -171.82% -150.12% -15.55% 156.20% 100.00%
Tax Rate 0.09 % 0.28 % 2.85 % 4.62 % - % - % - % -
  YoY % -67.86% -90.18% -38.31% 0.00% 0.00% 0.00% -
  Horiz. % 1.95% 6.06% 61.69% 100.00% - - -
Total Cost 11,738 7,791 7,496 7,402 669 2,656 2,708 25.68%
  YoY % 50.66% 3.94% 1.27% 1,006.43% -74.81% -1.92% -
  Horiz. % 433.46% 287.70% 276.81% 273.34% 24.70% 98.08% 100.00%
Net Worth 5,660,274 14,657 15,128 10,493 1,069 5,065 13,647 155.85%
  YoY % 38,517.86% -3.11% 44.16% 881.25% -78.89% -62.89% -
  Horiz. % 41,473.92% 107.40% 110.85% 76.89% 7.84% 37.11% 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 5,660,274 14,657 15,128 10,493 1,069 5,065 13,647 155.85%
  YoY % 38,517.86% -3.11% 44.16% 881.25% -78.89% -62.89% -
  Horiz. % 41,473.92% 107.40% 110.85% 76.89% 7.84% 37.11% 100.00%
NOSH 681,960 385,714 368,983 327,931 140,714 138,391 137,717 28.32%
  YoY % 76.80% 4.53% 12.52% 133.05% 1.68% 0.49% -
  Horiz. % 495.19% 280.08% 267.93% 238.12% 102.18% 100.49% 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 22.62 % 21.78 % 22.57 % 20.77 % 22.75 % -292.32 % -87.93 % -
  YoY % 3.86% -3.50% 8.67% -8.70% 107.78% -232.45% -
  Horiz. % -25.73% -24.77% -25.67% -23.62% -25.87% 332.45% 100.00%
ROE 0.06 % 14.74 % 14.39 % 18.13 % 18.42 % -39.07 % -9.28 % -
  YoY % -99.59% 2.43% -20.63% -1.57% 147.15% -321.01% -
  Horiz. % -0.65% -158.84% -155.06% -195.37% -198.49% 421.01% 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 2.22 2.58 2.62 2.85 0.62 0.49 1.05 12.38%
  YoY % -13.95% -1.53% -8.07% 359.68% 26.53% -53.33% -
  Horiz. % 211.43% 245.71% 249.52% 271.43% 59.05% 46.67% 100.00%
EPS 0.51 0.56 0.59 0.58 0.14 -1.43 -0.92 -
  YoY % -8.93% -5.08% 1.72% 314.29% 109.79% -55.43% -
  Horiz. % -55.43% -60.87% -64.13% -63.04% -15.22% 155.43% 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 - 1,078,999
30/06/14 30/06/13 30/06/12 30/06/11 31/01/10 31/01/09 31/01/08 CAGR
RPS 1.38 0.90 0.88 0.85 0.08 0.06 0.13 44.51%
  YoY % 53.33% 2.27% 3.53% 962.50% 33.33% -53.85% -
  Horiz. % 1,061.54% 692.31% 676.92% 653.85% 61.54% 46.15% 100.00%
EPS 0.32 0.20 0.20 0.17 0.02 -0.18 -0.11 -
  YoY % 60.00% 0.00% 17.65% 750.00% 111.11% -63.64% -
  Horiz. % -290.91% -181.82% -181.82% -154.55% -18.18% 163.64% 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 5.1372 0.0133 0.0137 0.0095 0.0010 0.0046 0.0124 155.80%
  YoY % 38,525.57% -2.92% 44.21% 850.00% -78.26% -62.90% -
  Horiz. % 41,429.03% 107.26% 110.48% 76.61% 8.06% 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 11.69 2.90 4.19 3.86 14.62 12.27 6.69 9.09%
  YoY % 303.10% -30.79% 8.55% -73.60% 19.15% 83.41% -
  Horiz. % 174.74% 43.35% 62.63% 57.70% 218.54% 183.41% 100.00%
P/EPS 50.98 13.39 18.64 18.97 64.29 -4.20 -7.61 -
  YoY % 280.73% -28.17% -1.74% -70.49% 1,630.71% 44.81% -
  Horiz. % -669.91% -175.95% -244.94% -249.28% -844.81% 55.19% 100.00%
EY 1.96 7.47 5.36 5.27 1.56 -23.83 -13.14 -
  YoY % -73.76% 39.37% 1.71% 237.82% 106.55% -81.35% -
  Horiz. % -14.92% -56.85% -40.79% -40.11% -11.87% 181.35% 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 11.91 4.07 3.43 3.86 19.50 10.22 8.60 5.21%
  YoY % 192.63% 18.66% -11.14% -80.21% 90.80% 18.84% -
  Horiz. % 138.49% 47.33% 39.88% 44.88% 226.74% 118.84% 100.00%
P/EPS 51.96 18.75 15.25 18.97 85.71 -3.50 -9.78 -
  YoY % 177.12% 22.95% -19.61% -77.87% 2,548.86% 64.21% -
  Horiz. % -531.29% -191.72% -155.93% -193.97% -876.38% 35.79% 100.00%
EY 1.92 5.33 6.56 5.27 1.17 -28.60 -10.22 -
  YoY % -63.98% -18.75% 24.48% 350.43% 104.09% -179.84% -
  Horiz. % -18.79% -52.15% -64.19% -51.57% -11.45% 279.84% 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.
 


 

1959 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7750.00 
 KOTRA 1.780.00 
 UCREST 0.1350.00 
 PINEAPP 0.3250.00 
 PUC 0.0650.00 
 WILLOW 0.4150.00 
 IRIS 0.1650.00 
 TOPGLOV-C60 0.1150.00 
 BTECH 0.2150.00 
 3A 0.820.00 

TOP ARTICLES

1. Crest Builder's Q2 Results - to worry or not? JL's Stock Picks and Coverages
2. Hibiscus Petroleum Berhad - Better Numbers Ahead PublicInvest Research
3. Jaks Resources Berhad - Within Expectations PublicInvest Research
4. [转贴] 真实的美国,到底是穷还是富?99%的中国人被骗惨了! Good Articles to Share
5. Stocks on Radar - JAKS Resources (4723) AmInvest Research Reports
6. 云顶大马:帝国收购代价7亿 星洲日報/投資致富‧企業故事
7. PublicInvest Research Headlines - 22 Aug 2019 PublicInvest Research
8. M+ Online Technical Focus - 21 Aug 2019 M+ Online Research Articles
Partners & Brokers