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 - 2,781,268
30/06/14 30/06/13 30/06/12 30/06/11 31/01/10 31/01/09 31/01/08 CAGR
RPS 0.55 0.36 0.35 0.34 0.03 0.02 0.05 45.31%
  YoY % 52.78% 2.86% 2.94% 1,033.33% 50.00% -60.00% -
  Horiz. % 1,100.00% 720.00% 700.00% 680.00% 60.00% 40.00% 100.00%
EPS 0.13 0.08 0.08 0.07 0.01 -0.07 -0.05 -
  YoY % 62.50% 0.00% 14.29% 600.00% 114.29% -40.00% -
  Horiz. % -260.00% -160.00% -160.00% -140.00% -20.00% 140.00% 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 2.0351 0.0053 0.0054 0.0038 0.0004 0.0018 0.0049 155.90%
  YoY % 38,298.11% -1.85% 42.11% 850.00% -77.78% -63.27% -
  Horiz. % 41,532.65% 108.16% 110.20% 77.55% 8.16% 36.73% 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.
 


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
 
 

459  476  551  467 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PDZ 0.205+0.015 
 DNEX 0.25+0.035 
 DNEX-WD 0.04+0.02 
 TRIVE 0.01-0.005 
 PHB-WB 0.010.00 
 VSOLAR 0.055-0.015 
 DGB 0.045-0.005 
 AT 0.09-0.005 
 IRIS 0.28+0.005 
 PDZ-WB 0.05+0.005 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers