Highlights

[EDUSPEC] YoY Quarter Result on 2011-09-30 [#4]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 30-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2011
Quarter 30-Sep-2011  [#4]
Profit Trend QoQ -     -91.06%    YoY -     -63.91%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/04/10 30/04/09 CAGR
Revenue 29,056 11,753 6,926 6,476 6,970 12,059 674 100.21%
  YoY % 147.22% 69.69% 6.95% -7.09% -42.20% 1,689.17% -
  Horiz. % 4,310.98% 1,743.77% 1,027.60% 960.83% 1,034.12% 1,789.17% 100.00%
PBT 8,644 1,534 100 397 896 -11,345 -3,412 -
  YoY % 463.49% 1,434.00% -74.81% -55.69% 107.90% -232.50% -
  Horiz. % -253.34% -44.96% -2.93% -11.64% -26.26% 332.50% 100.00%
Tax -358 -203 -65 -225 -425 196 -17 75.42%
  YoY % -76.35% -212.31% 71.11% 47.06% -316.84% 1,252.94% -
  Horiz. % 2,105.88% 1,194.12% 382.35% 1,323.53% 2,500.00% -1,152.94% 100.00%
NP 8,286 1,331 35 172 471 -11,149 -3,429 -
  YoY % 522.54% 3,702.86% -79.65% -63.48% 104.22% -225.14% -
  Horiz. % -241.64% -38.82% -1.02% -5.02% -13.74% 325.14% 100.00%
NP to SH 7,257 1,332 27 170 471 -11,149 -3,429 -
  YoY % 444.82% 4,833.33% -84.12% -63.91% 104.22% -225.14% -
  Horiz. % -211.64% -38.85% -0.79% -4.96% -13.74% 325.14% 100.00%
Tax Rate 4.14 % 13.23 % 65.00 % 56.68 % 47.43 % - % - % -
  YoY % -68.71% -79.65% 14.68% 19.50% 0.00% 0.00% -
  Horiz. % 8.73% 27.89% 137.04% 119.50% 100.00% - -
Total Cost 20,770 10,422 6,891 6,304 6,499 23,208 4,103 34.87%
  YoY % 99.29% 51.24% 9.31% -3.00% -72.00% 465.63% -
  Horiz. % 506.21% 254.01% 167.95% 153.64% 158.40% 565.63% 100.00%
Net Worth 63,462 1,562,205 1,053,000 14,959 9,898 4,722 1,617 96.75%
  YoY % -95.94% 48.36% 6,938.77% 51.13% 109.61% 191.91% -
  Horiz. % 3,922.96% 96,568.74% 65,091.89% 924.76% 611.89% 291.91% 100.00%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/04/10 30/04/09 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
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/04/10 30/04/09 CAGR
Net Worth 63,462 1,562,205 1,053,000 14,959 9,898 4,722 1,617 96.75%
  YoY % -95.94% 48.36% 6,938.77% 51.13% 109.61% 191.91% -
  Horiz. % 3,922.96% 96,568.74% 65,091.89% 924.76% 611.89% 291.91% 100.00%
NOSH 689,807 381,025 270,000 339,999 291,136 177,531 138,266 34.51%
  YoY % 81.04% 41.12% -20.59% 16.78% 63.99% 28.40% -
  Horiz. % 498.90% 275.57% 195.28% 245.90% 210.56% 128.40% 100.00%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/04/10 30/04/09 CAGR
NP Margin 28.52 % 11.32 % 0.51 % 2.66 % 6.76 % -92.45 % -508.75 % -
  YoY % 151.94% 2,119.61% -80.83% -60.65% 107.31% 81.83% -
  Horiz. % -5.61% -2.23% -0.10% -0.52% -1.33% 18.17% 100.00%
ROE 11.44 % 0.09 % 0.00 % 1.14 % 4.76 % -236.09 % -211.97 % -
  YoY % 12,611.11% 0.00% 0.00% -76.05% 102.02% -11.38% -
  Horiz. % -5.40% -0.04% -0.00% -0.54% -2.25% 111.38% 100.00%
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/04/10 30/04/09 CAGR
RPS 4.21 3.08 2.57 1.90 2.39 6.79 0.49 48.69%
  YoY % 36.69% 19.84% 35.26% -20.50% -64.80% 1,285.71% -
  Horiz. % 859.18% 628.57% 524.49% 387.76% 487.76% 1,385.71% 100.00%
EPS 1.04 0.39 0.01 0.05 0.00 -6.28 -2.48 -
  YoY % 166.67% 3,800.00% -80.00% 0.00% 0.00% -153.23% -
  Horiz. % -41.94% -15.73% -0.40% -2.02% -0.00% 253.23% 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 0.0920 4.1000 3.9000 0.0440 0.0340 0.0266 0.0117 46.28%
  YoY % -97.76% 5.13% 8,763.64% 29.41% 27.82% 127.35% -
  Horiz. % 786.32% 35,042.73% 33,333.34% 376.07% 290.60% 227.35% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,101,813
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/04/10 30/04/09 CAGR
RPS 2.64 1.07 0.63 0.59 0.63 1.09 0.06 100.96%
  YoY % 146.73% 69.84% 6.78% -6.35% -42.20% 1,716.67% -
  Horiz. % 4,400.00% 1,783.33% 1,050.00% 983.33% 1,050.00% 1,816.67% 100.00%
EPS 0.66 0.12 0.00 0.02 0.04 -1.01 -0.31 -
  YoY % 450.00% 0.00% 0.00% -50.00% 103.96% -225.81% -
  Horiz. % -212.90% -38.71% -0.00% -6.45% -12.90% 325.81% 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 0.0576 1.4178 0.9557 0.0136 0.0090 0.0043 0.0015 95.98%
  YoY % -95.94% 48.35% 6,927.21% 51.11% 109.30% 186.67% -
  Horiz. % 3,840.00% 94,519.99% 63,713.33% 906.67% 600.00% 286.67% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/04/10 30/04/09 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/04/10 30/04/09 -
Price 0.2650 0.1250 0.0900 0.0900 0.1900 0.1200 0.0600 -
P/RPS 6.29 4.05 3.51 4.73 7.94 1.77 12.31 -11.65%
  YoY % 55.31% 15.38% -25.79% -40.43% 348.59% -85.62% -
  Horiz. % 51.10% 32.90% 28.51% 38.42% 64.50% 14.38% 100.00%
P/EPS 25.19 35.76 900.00 180.00 117.44 -1.91 -2.42 -
  YoY % -29.56% -96.03% 400.00% 53.27% 6,248.69% 21.07% -
  Horiz. % -1,040.91% -1,477.69% -37,190.08% -7,438.02% -4,852.89% 78.93% 100.00%
EY 3.97 2.80 0.11 0.56 0.85 -52.33 -41.33 -
  YoY % 41.79% 2,445.45% -80.36% -34.12% 101.62% -26.62% -
  Horiz. % -9.61% -6.77% -0.27% -1.35% -2.06% 126.62% 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 2.88 0.03 0.02 2.05 5.59 4.51 5.13 -10.10%
  YoY % 9,500.00% 50.00% -99.02% -63.33% 23.95% -12.09% -
  Horiz. % 56.14% 0.58% 0.39% 39.96% 108.97% 87.91% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/04/10 30/04/09 CAGR
Date 28/11/14 29/11/13 27/11/12 30/11/11 30/11/10 30/06/10 30/06/09 -
Price 0.2950 0.1250 0.0800 0.1200 0.2000 0.1400 0.0400 -
P/RPS 7.00 4.05 3.12 6.30 8.35 2.06 8.21 -2.90%
  YoY % 72.84% 29.81% -50.48% -24.55% 305.34% -74.91% -
  Horiz. % 85.26% 49.33% 38.00% 76.74% 101.71% 25.09% 100.00%
P/EPS 28.04 35.76 800.00 240.00 123.62 -2.23 -1.61 -
  YoY % -21.59% -95.53% 233.33% 94.14% 5,643.50% -38.51% -
  Horiz. % -1,741.61% -2,221.12% -49,689.44% -14,906.83% -7,678.26% 138.51% 100.00%
EY 3.57 2.80 0.13 0.42 0.81 -44.86 -62.00 -
  YoY % 27.50% 2,053.85% -69.05% -48.15% 101.81% 27.65% -
  Horiz. % -5.76% -4.52% -0.21% -0.68% -1.31% 72.35% 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 3.21 0.03 0.02 2.73 5.88 5.26 3.42 -1.16%
  YoY % 10,600.00% 50.00% -99.27% -53.57% 11.79% 53.80% -
  Horiz. % 93.86% 0.88% 0.58% 79.82% 171.93% 153.80% 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.
 


 

214  315  526  1150 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BJCORP 0.25-0.015 
 MYEG 1.37+0.07 
 HIBISCS 1.12+0.06 
 DYNACIA 0.095-0.005 
 DAYANG 1.35-0.04 
 SAPNRG-WA 0.1450.00 
 HSI-C5D 0.315-0.04 
 HSI-C5A 0.365-0.045 
 HSI-C3V 0.035-0.03 
 HIBISCS-WC 0.505+0.03 
Partners & Brokers