Highlights

[EDUSPEC] YoY Quarter Result on 2012-06-30 [#3]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 29-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2012
Quarter 30-Jun-2012  [#3]
Profit Trend QoQ -     145.16%    YoY -     14.46%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/01/10 31/01/09 CAGR
Revenue 26,751 15,169 9,961 9,681 9,342 866 677 77.40%
  YoY % 76.35% 52.28% 2.89% 3.63% 978.75% 27.92% -
  Horiz. % 3,951.40% 2,240.62% 1,471.34% 1,429.99% 1,379.91% 127.92% 100.00%
PBT 7,245 3,434 2,176 2,249 2,034 197 -1,979 -
  YoY % 110.98% 57.81% -3.25% 10.57% 932.49% 109.95% -
  Horiz. % -366.09% -173.52% -109.95% -113.64% -102.78% -9.95% 100.00%
Tax -96 -3 -6 -64 -94 0 0 -
  YoY % -3,100.00% 50.00% 90.62% 31.91% 0.00% 0.00% -
  Horiz. % 102.13% 3.19% 6.38% 68.09% 100.00% - -
NP 7,149 3,431 2,170 2,185 1,940 197 -1,979 -
  YoY % 108.36% 58.11% -0.69% 12.63% 884.77% 109.95% -
  Horiz. % -361.24% -173.37% -109.65% -110.41% -98.03% -9.95% 100.00%
NP to SH 6,972 3,478 2,160 2,177 1,902 197 -1,979 -
  YoY % 100.46% 61.02% -0.78% 14.46% 865.48% 109.95% -
  Horiz. % -352.30% -175.75% -109.15% -110.01% -96.11% -9.95% 100.00%
Tax Rate 1.33 % 0.09 % 0.28 % 2.85 % 4.62 % - % - % -
  YoY % 1,377.78% -67.86% -90.18% -38.31% 0.00% 0.00% -
  Horiz. % 28.79% 1.95% 6.06% 61.69% 100.00% - -
Total Cost 19,602 11,738 7,791 7,496 7,402 669 2,656 36.57%
  YoY % 67.00% 50.66% 3.94% 1.27% 1,006.43% -74.81% -
  Horiz. % 738.03% 441.94% 293.34% 282.23% 278.69% 25.19% 100.00%
Net Worth 90,319 5,660,274 14,657 15,128 10,493 1,069 5,065 56.70%
  YoY % -98.40% 38,517.86% -3.11% 44.16% 881.25% -78.89% -
  Horiz. % 1,783.15% 111,749.78% 289.37% 298.68% 207.18% 21.11% 100.00%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/01/10 31/01/09 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
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/01/10 31/01/09 CAGR
Net Worth 90,319 5,660,274 14,657 15,128 10,493 1,069 5,065 56.70%
  YoY % -98.40% 38,517.86% -3.11% 44.16% 881.25% -78.89% -
  Horiz. % 1,783.15% 111,749.78% 289.37% 298.68% 207.18% 21.11% 100.00%
NOSH 792,272 681,960 385,714 368,983 327,931 140,714 138,391 31.26%
  YoY % 16.18% 76.80% 4.53% 12.52% 133.05% 1.68% -
  Horiz. % 572.49% 492.78% 278.71% 266.62% 236.96% 101.68% 100.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/01/10 31/01/09 CAGR
NP Margin 26.72 % 22.62 % 21.78 % 22.57 % 20.77 % 22.75 % -292.32 % -
  YoY % 18.13% 3.86% -3.50% 8.67% -8.70% 107.78% -
  Horiz. % -9.14% -7.74% -7.45% -7.72% -7.11% -7.78% 100.00%
ROE 7.72 % 0.06 % 14.74 % 14.39 % 18.13 % 18.42 % -39.07 % -
  YoY % 12,766.67% -99.59% 2.43% -20.63% -1.57% 147.15% -
  Horiz. % -19.76% -0.15% -37.73% -36.83% -46.40% -47.15% 100.00%
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/01/10 31/01/09 CAGR
RPS 3.38 2.22 2.58 2.62 2.85 0.62 0.49 35.14%
  YoY % 52.25% -13.95% -1.53% -8.07% 359.68% 26.53% -
  Horiz. % 689.80% 453.06% 526.53% 534.69% 581.63% 126.53% 100.00%
EPS 0.88 0.51 0.56 0.59 0.58 0.14 -1.43 -
  YoY % 72.55% -8.93% -5.08% 1.72% 314.29% 109.79% -
  Horiz. % -61.54% -35.66% -39.16% -41.26% -40.56% -9.79% 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 0.1140 8.3000 0.0380 0.0410 0.0320 0.0076 0.0366 19.38%
  YoY % -98.63% 21,742.11% -7.32% 28.12% 321.05% -79.23% -
  Horiz. % 311.48% 22,677.60% 103.83% 112.02% 87.43% 20.77% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,078,999
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/01/10 31/01/09 CAGR
RPS 2.43 1.38 0.90 0.88 0.85 0.08 0.06 78.09%
  YoY % 76.09% 53.33% 2.27% 3.53% 962.50% 33.33% -
  Horiz. % 4,050.00% 2,300.00% 1,500.00% 1,466.67% 1,416.67% 133.33% 100.00%
EPS 0.63 0.32 0.20 0.20 0.17 0.02 -0.18 -
  YoY % 96.88% 60.00% 0.00% 17.65% 750.00% 111.11% -
  Horiz. % -350.00% -177.78% -111.11% -111.11% -94.44% -11.11% 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 0.0820 5.1372 0.0133 0.0137 0.0095 0.0010 0.0046 56.70%
  YoY % -98.40% 38,525.57% -2.92% 44.21% 850.00% -78.26% -
  Horiz. % 1,782.61% 111,678.26% 289.13% 297.83% 206.52% 21.74% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/01/10 31/01/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 29/01/10 30/01/09 -
Price 0.3100 0.2600 0.0750 0.1100 0.1100 0.0900 0.0600 -
P/RPS 9.18 11.69 2.90 4.19 3.86 14.62 12.27 -4.42%
  YoY % -21.47% 303.10% -30.79% 8.55% -73.60% 19.15% -
  Horiz. % 74.82% 95.27% 23.63% 34.15% 31.46% 119.15% 100.00%
P/EPS 35.23 50.98 13.39 18.64 18.97 64.29 -4.20 -
  YoY % -30.89% 280.73% -28.17% -1.74% -70.49% 1,630.71% -
  Horiz. % -838.81% -1,213.81% -318.81% -443.81% -451.67% -1,530.71% 100.00%
EY 2.84 1.96 7.47 5.36 5.27 1.56 -23.83 -
  YoY % 44.90% -73.76% 39.37% 1.71% 237.82% 106.55% -
  Horiz. % -11.92% -8.22% -31.35% -22.49% -22.11% -6.55% 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 2.72 0.03 1.97 2.68 3.44 11.84 1.64 8.21%
  YoY % 8,966.67% -98.48% -26.49% -22.09% -70.95% 621.95% -
  Horiz. % 165.85% 1.83% 120.12% 163.41% 209.76% 721.95% 100.00%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/01/10 31/01/09 CAGR
Date 27/08/15 26/08/14 30/08/13 29/08/12 22/08/11 21/04/10 26/03/09 -
Price 0.2300 0.2650 0.1050 0.0900 0.1100 0.1200 0.0500 -
P/RPS 6.81 11.91 4.07 3.43 3.86 19.50 10.22 -6.13%
  YoY % -42.82% 192.63% 18.66% -11.14% -80.21% 90.80% -
  Horiz. % 66.63% 116.54% 39.82% 33.56% 37.77% 190.80% 100.00%
P/EPS 26.14 51.96 18.75 15.25 18.97 85.71 -3.50 -
  YoY % -49.69% 177.12% 22.95% -19.61% -77.87% 2,548.86% -
  Horiz. % -746.86% -1,484.57% -535.71% -435.71% -542.00% -2,448.86% 100.00%
EY 3.83 1.92 5.33 6.56 5.27 1.17 -28.60 -
  YoY % 99.48% -63.98% -18.75% 24.48% 350.43% 104.09% -
  Horiz. % -13.39% -6.71% -18.64% -22.94% -18.43% -4.09% 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 2.02 0.03 2.76 2.20 3.44 15.79 1.37 6.24%
  YoY % 6,633.33% -98.91% 25.45% -36.05% -78.21% 1,052.55% -
  Horiz. % 147.45% 2.19% 201.46% 160.58% 251.09% 1,152.55% 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.
 


 

117  95  373  1664 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.275+0.005 
 DAYA 0.01-0.005 
 ICON 0.07-0.015 
 PUC 0.07-0.005 
 PRESBHD 0.49+0.025 
 NAIM 1.15-0.01 
 MERIDIAN 0.14+0.005 
 PERDANA 0.3550.00 
 HSI-C7Q 0.5150.00 
 PCCS 0.565-0.005 

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. Politcal linked stock that you should HOLD for GREAT return - GETS Sharing potential stocks that gave at least 50% gain
5. TRACKING UZMA HISTORIC PRICES SHOW GROSSLY UNDERVALUE POSITION, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. Tun M: AIRASIA - WORLD’S BEST LOW-COST AIRLINE Good Articles to Share
7. Enemies want Pakatan gone, Kit Siang says amid calls for DAP to quit coalition save malaysia!!!
8. PublicInvest Research Headlines - 19 Aug 2019 PublicInvest Research
Partners & Brokers