Highlights

[EDUSPEC] YoY Quarter Result on 2010-09-30 [#4]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 30-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2010
Quarter 30-Sep-2010  [#4]
Profit Trend QoQ -     -63.23%    YoY -     104.22%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/04/10 30/04/09 30/04/08 CAGR
Revenue 11,753 6,926 6,476 6,970 12,059 674 537 76.68%
  YoY % 69.69% 6.95% -7.09% -42.20% 1,689.17% 25.51% -
  Horiz. % 2,188.64% 1,289.76% 1,205.96% 1,297.95% 2,245.62% 125.51% 100.00%
PBT 1,534 100 397 896 -11,345 -3,412 -3,174 -
  YoY % 1,434.00% -74.81% -55.69% 107.90% -232.50% -7.50% -
  Horiz. % -48.33% -3.15% -12.51% -28.23% 357.44% 107.50% 100.00%
Tax -203 -65 -225 -425 196 -17 -10 74.24%
  YoY % -212.31% 71.11% 47.06% -316.84% 1,252.94% -70.00% -
  Horiz. % 2,030.00% 650.00% 2,250.00% 4,250.00% -1,960.00% 170.00% 100.00%
NP 1,331 35 172 471 -11,149 -3,429 -3,184 -
  YoY % 3,702.86% -79.65% -63.48% 104.22% -225.14% -7.69% -
  Horiz. % -41.80% -1.10% -5.40% -14.79% 350.16% 107.69% 100.00%
NP to SH 1,332 27 170 471 -11,149 -3,429 -3,184 -
  YoY % 4,833.33% -84.12% -63.91% 104.22% -225.14% -7.69% -
  Horiz. % -41.83% -0.85% -5.34% -14.79% 350.16% 107.69% 100.00%
Tax Rate 13.23 % 65.00 % 56.68 % 47.43 % - % - % - % -
  YoY % -79.65% 14.68% 19.50% 0.00% 0.00% 0.00% -
  Horiz. % 27.89% 137.04% 119.50% 100.00% - - -
Total Cost 10,422 6,891 6,304 6,499 23,208 4,103 3,721 20.92%
  YoY % 51.24% 9.31% -3.00% -72.00% 465.63% 10.27% -
  Horiz. % 280.09% 185.19% 169.42% 174.66% 623.70% 110.27% 100.00%
Net Worth 1,562,205 1,053,000 14,959 9,898 4,722 1,617 10,365 152.19%
  YoY % 48.36% 6,938.77% 51.13% 109.61% 191.91% -84.39% -
  Horiz. % 15,071.59% 10,158.96% 144.33% 95.50% 45.56% 15.61% 100.00%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/04/10 30/04/09 30/04/08 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
30/09/13 30/09/12 30/09/11 30/09/10 30/04/10 30/04/09 30/04/08 CAGR
Net Worth 1,562,205 1,053,000 14,959 9,898 4,722 1,617 10,365 152.19%
  YoY % 48.36% 6,938.77% 51.13% 109.61% 191.91% -84.39% -
  Horiz. % 15,071.59% 10,158.96% 144.33% 95.50% 45.56% 15.61% 100.00%
NOSH 381,025 270,000 339,999 291,136 177,531 138,266 137,835 20.63%
  YoY % 41.12% -20.59% 16.78% 63.99% 28.40% 0.31% -
  Horiz. % 276.44% 195.89% 246.67% 211.22% 128.80% 100.31% 100.00%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/04/10 30/04/09 30/04/08 CAGR
NP Margin 11.32 % 0.51 % 2.66 % 6.76 % -92.45 % -508.75 % -592.92 % -
  YoY % 2,119.61% -80.83% -60.65% 107.31% 81.83% 14.20% -
  Horiz. % -1.91% -0.09% -0.45% -1.14% 15.59% 85.80% 100.00%
ROE 0.09 % 0.00 % 1.14 % 4.76 % -236.09 % -211.97 % -30.72 % -
  YoY % 0.00% 0.00% -76.05% 102.02% -11.38% -590.01% -
  Horiz. % -0.29% -0.00% -3.71% -15.49% 768.52% 690.01% 100.00%
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/04/10 30/04/09 30/04/08 CAGR
RPS 3.08 2.57 1.90 2.39 6.79 0.49 0.39 46.40%
  YoY % 19.84% 35.26% -20.50% -64.80% 1,285.71% 25.64% -
  Horiz. % 789.74% 658.97% 487.18% 612.82% 1,741.03% 125.64% 100.00%
EPS 0.39 0.01 0.05 0.00 -6.28 -2.48 -2.31 -
  YoY % 3,800.00% -80.00% 0.00% 0.00% -153.23% -7.36% -
  Horiz. % -16.88% -0.43% -2.16% -0.00% 271.86% 107.36% 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 4.1000 3.9000 0.0440 0.0340 0.0266 0.0117 0.0752 109.07%
  YoY % 5.13% 8,763.64% 29.41% 27.82% 127.35% -84.44% -
  Horiz. % 5,452.13% 5,186.17% 58.51% 45.21% 35.37% 15.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,067,500
30/09/13 30/09/12 30/09/11 30/09/10 30/04/10 30/04/09 30/04/08 CAGR
RPS 1.07 0.63 0.59 0.63 1.09 0.06 0.05 75.95%
  YoY % 69.84% 6.78% -6.35% -42.20% 1,716.67% 20.00% -
  Horiz. % 2,140.00% 1,260.00% 1,180.00% 1,260.00% 2,180.00% 120.00% 100.00%
EPS 0.12 0.00 0.02 0.04 -1.01 -0.31 -0.29 -
  YoY % 0.00% 0.00% -50.00% 103.96% -225.81% -6.90% -
  Horiz. % -41.38% -0.00% -6.90% -13.79% 348.28% 106.90% 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 1.4178 0.9557 0.0136 0.0090 0.0043 0.0015 0.0094 152.23%
  YoY % 48.35% 6,927.21% 51.11% 109.30% 186.67% -84.04% -
  Horiz. % 15,082.98% 10,167.02% 144.68% 95.74% 45.74% 15.96% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/04/10 30/04/09 30/04/08 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/04/10 30/04/09 30/04/08 -
Price 0.1250 0.0900 0.0900 0.1900 0.1200 0.0600 0.0600 -
P/RPS 4.05 3.51 4.73 7.94 1.77 12.31 15.40 -21.83%
  YoY % 15.38% -25.79% -40.43% 348.59% -85.62% -20.06% -
  Horiz. % 26.30% 22.79% 30.71% 51.56% 11.49% 79.94% 100.00%
P/EPS 35.76 900.00 180.00 117.44 -1.91 -2.42 -2.60 -
  YoY % -96.03% 400.00% 53.27% 6,248.69% 21.07% 6.92% -
  Horiz. % -1,375.38% -34,615.39% -6,923.08% -4,516.92% 73.46% 93.08% 100.00%
EY 2.80 0.11 0.56 0.85 -52.33 -41.33 -38.50 -
  YoY % 2,445.45% -80.36% -34.12% 101.62% -26.62% -7.35% -
  Horiz. % -7.27% -0.29% -1.45% -2.21% 135.92% 107.35% 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 0.02 2.05 5.59 4.51 5.13 0.80 -45.42%
  YoY % 50.00% -99.02% -63.33% 23.95% -12.09% 541.25% -
  Horiz. % 3.75% 2.50% 256.25% 698.75% 563.75% 641.25% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/04/10 30/04/09 30/04/08 CAGR
Date 29/11/13 27/11/12 30/11/11 30/11/10 30/06/10 30/06/09 30/06/08 -
Price 0.1250 0.0800 0.1200 0.2000 0.1400 0.0400 0.0900 -
P/RPS 4.05 3.12 6.30 8.35 2.06 8.21 23.10 -27.47%
  YoY % 29.81% -50.48% -24.55% 305.34% -74.91% -64.46% -
  Horiz. % 17.53% 13.51% 27.27% 36.15% 8.92% 35.54% 100.00%
P/EPS 35.76 800.00 240.00 123.62 -2.23 -1.61 -3.90 -
  YoY % -95.53% 233.33% 94.14% 5,643.50% -38.51% 58.72% -
  Horiz. % -916.92% -20,512.82% -6,153.85% -3,169.74% 57.18% 41.28% 100.00%
EY 2.80 0.13 0.42 0.81 -44.86 -62.00 -25.67 -
  YoY % 2,053.85% -69.05% -48.15% 101.81% 27.65% -141.53% -
  Horiz. % -10.91% -0.51% -1.64% -3.16% 174.76% 241.53% 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 0.02 2.73 5.88 5.26 3.42 1.20 -49.36%
  YoY % 50.00% -99.27% -53.57% 11.79% 53.80% 185.00% -
  Horiz. % 2.50% 1.67% 227.50% 490.00% 438.33% 285.00% 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.
 


 

243  491  486  677 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.27-0.035 
 SAPNRG 0.30-0.01 
 DAYANG 0.89-0.24 
 BARAKAH 0.05-0.02 
 LAMBO 0.055-0.01 
 HSI-H6Q 0.575+0.05 
 EKOVEST 0.775-0.02 
 HSI-C5P 0.285-0.055 
 ARMADA 0.18-0.01 
 HSI-C5J 0.245-0.05 
Partners & Brokers