Highlights

[EDUSPEC] YoY Quarter Result on 2010-12-31 [#1]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 21-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2011
Quarter 31-Dec-2010  [#1]
Profit Trend QoQ -     -543.10%    YoY -     -101.45%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 30/07/09 31/07/08 31/07/07 CAGR
Revenue 4,849 4,075 4,575 4,557 966 641 1,355 21.95%
  YoY % 18.99% -10.93% 0.39% 371.74% 50.70% -52.69% -
  Horiz. % 357.86% 300.74% 337.64% 336.31% 71.29% 47.31% 100.00%
PBT -3,796 -2,659 -2,545 -2,312 -1,036 -1,609 -1,233 19.13%
  YoY % -42.76% -4.48% -10.08% -123.17% 35.61% -30.49% -
  Horiz. % 307.87% 215.65% 206.41% 187.51% 84.02% 130.49% 100.00%
Tax -3 -5 -19 -9 0 0 0 -
  YoY % 40.00% 73.68% -111.11% 0.00% 0.00% 0.00% -
  Horiz. % 33.33% 55.56% 211.11% 100.00% - - -
NP -3,799 -2,664 -2,564 -2,321 -1,036 -1,609 -1,233 19.14%
  YoY % -42.61% -3.90% -10.47% -124.03% 35.61% -30.49% -
  Horiz. % 308.11% 216.06% 207.95% 188.24% 84.02% 130.49% 100.00%
NP to SH -3,787 -2,643 -2,545 -2,087 -1,036 -1,609 -1,233 19.08%
  YoY % -43.28% -3.85% -21.95% -101.45% 35.61% -30.49% -
  Horiz. % 307.14% 214.36% 206.41% 169.26% 84.02% 130.49% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 8,648 6,739 7,139 6,878 2,002 2,250 2,588 20.66%
  YoY % 28.33% -5.60% 3.79% 243.56% -11.02% -13.06% -
  Horiz. % 334.16% 260.39% 275.85% 265.77% 77.36% 86.94% 100.00%
Net Worth 52,132 12,257 12,171 8,889 524 8,801 16,832 19.24%
  YoY % 325.32% 0.70% 36.92% 1,593.55% -94.04% -47.71% -
  Horiz. % 309.71% 72.82% 72.31% 52.81% 3.12% 52.29% 100.00%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 30/07/09 31/07/08 31/07/07 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
31/12/13 31/12/12 31/12/11 31/12/10 30/07/09 31/07/08 31/07/07 CAGR
Net Worth 52,132 12,257 12,171 8,889 524 8,801 16,832 19.24%
  YoY % 325.32% 0.70% 36.92% 1,593.55% -94.04% -47.71% -
  Horiz. % 309.71% 72.82% 72.31% 52.81% 3.12% 52.29% 100.00%
NOSH 491,818 383,043 368,840 329,242 138,133 137,521 138,539 21.80%
  YoY % 28.40% 3.85% 12.03% 138.35% 0.44% -0.73% -
  Horiz. % 355.00% 276.49% 266.24% 237.65% 99.71% 99.27% 100.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 30/07/09 31/07/08 31/07/07 CAGR
NP Margin -78.35 % -65.37 % -56.04 % -50.93 % -107.25 % -251.01 % -91.00 % -2.30%
  YoY % -19.86% -16.65% -10.03% 52.51% 57.27% -175.84% -
  Horiz. % 86.10% 71.84% 61.58% 55.97% 117.86% 275.84% 100.00%
ROE -7.26 % -21.56 % -20.91 % -23.48 % -197.37 % -18.28 % -7.33 % -0.15%
  YoY % 66.33% -3.11% 10.95% 88.10% -979.70% -149.39% -
  Horiz. % 99.05% 294.13% 285.27% 320.33% 2,692.63% 249.39% 100.00%
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 30/07/09 31/07/08 31/07/07 CAGR
RPS 0.99 1.06 1.24 1.38 0.70 0.47 0.98 0.16%
  YoY % -6.60% -14.52% -10.14% 97.14% 48.94% -52.04% -
  Horiz. % 101.02% 108.16% 126.53% 140.82% 71.43% 47.96% 100.00%
EPS -0.77 -0.69 -0.69 -0.66 -0.75 -1.17 -0.89 -2.23%
  YoY % -11.59% 0.00% -4.55% 12.00% 35.90% -31.46% -
  Horiz. % 86.52% 77.53% 77.53% 74.16% 84.27% 131.46% 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 0.1060 0.0320 0.0330 0.0270 0.0038 0.0640 0.1215 -2.10%
  YoY % 231.25% -3.03% 22.22% 610.53% -94.06% -47.33% -
  Horiz. % 87.24% 26.34% 27.16% 22.22% 3.13% 52.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,067,500
31/12/13 31/12/12 31/12/11 31/12/10 30/07/09 31/07/08 31/07/07 CAGR
RPS 0.44 0.37 0.42 0.41 0.09 0.06 0.12 22.41%
  YoY % 18.92% -11.90% 2.44% 355.56% 50.00% -50.00% -
  Horiz. % 366.67% 308.33% 350.00% 341.67% 75.00% 50.00% 100.00%
EPS -0.34 -0.24 -0.23 -0.19 -0.09 -0.15 -0.11 19.20%
  YoY % -41.67% -4.35% -21.05% -111.11% 40.00% -36.36% -
  Horiz. % 309.09% 218.18% 209.09% 172.73% 81.82% 136.36% 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 0.0473 0.0111 0.0110 0.0081 0.0005 0.0080 0.0153 19.21%
  YoY % 326.13% 0.91% 35.80% 1,520.00% -93.75% -47.71% -
  Horiz. % 309.15% 72.55% 71.90% 52.94% 3.27% 52.29% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 30/07/09 31/07/08 31/07/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 30/07/09 31/07/08 31/07/07 -
Price 0.1600 0.0900 0.1100 0.1700 0.0700 0.0800 0.0900 -
P/RPS 16.23 8.46 8.87 12.28 10.01 17.16 9.20 9.24%
  YoY % 91.84% -4.62% -27.77% 22.68% -41.67% 86.52% -
  Horiz. % 176.41% 91.96% 96.41% 133.48% 108.80% 186.52% 100.00%
P/EPS -20.78 -13.04 -15.94 -26.82 -9.33 -6.84 -10.11 11.87%
  YoY % -59.36% 18.19% 40.57% -187.46% -36.40% 32.34% -
  Horiz. % 205.54% 128.98% 157.67% 265.28% 92.28% 67.66% 100.00%
EY -4.81 -7.67 -6.27 -3.73 -10.71 -14.62 -9.89 -10.61%
  YoY % 37.29% -22.33% -68.10% 65.17% 26.74% -47.83% -
  Horiz. % 48.63% 77.55% 63.40% 37.71% 108.29% 147.83% 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 1.51 2.81 3.33 6.30 18.42 1.25 0.74 11.74%
  YoY % -46.26% -15.62% -47.14% -65.80% 1,373.60% 68.92% -
  Horiz. % 204.05% 379.73% 450.00% 851.35% 2,489.19% 168.92% 100.00%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 30/07/09 31/07/08 31/07/07 CAGR
Date 25/02/14 27/02/13 29/02/12 21/02/11 25/09/09 25/09/08 26/09/07 -
Price 0.2850 0.0900 0.1100 0.1400 0.0900 0.0300 0.0900 -
P/RPS 28.91 8.46 8.87 10.11 12.87 6.44 9.20 19.51%
  YoY % 241.73% -4.62% -12.27% -21.45% 99.84% -30.00% -
  Horiz. % 314.24% 91.96% 96.41% 109.89% 139.89% 70.00% 100.00%
P/EPS -37.01 -13.04 -15.94 -22.09 -12.00 -2.56 -10.11 22.38%
  YoY % -183.82% 18.19% 27.84% -84.08% -368.75% 74.68% -
  Horiz. % 366.07% 128.98% 157.67% 218.50% 118.69% 25.32% 100.00%
EY -2.70 -7.67 -6.27 -4.53 -8.33 -39.00 -9.89 -18.30%
  YoY % 64.80% -22.33% -38.41% 45.62% 78.64% -294.34% -
  Horiz. % 27.30% 77.55% 63.40% 45.80% 84.23% 394.34% 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 2.69 2.81 3.33 5.19 23.68 0.47 0.74 22.25%
  YoY % -4.27% -15.62% -35.84% -78.08% 4,938.30% -36.49% -
  Horiz. % 363.51% 379.73% 450.00% 701.35% 3,200.00% 63.51% 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.
 


 

323  330  485  804 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.195+0.01 
 VC 0.250.00 
 HSI-C5J 0.225-0.03 
 IMPIANA 0.03-0.005 
 HSI-C5H 0.25-0.03 
 EKOVEST 0.72-0.05 
 LAMBO 0.060.00 
 SAPNRG 0.290.00 
 KNM 0.19-0.01 
 EKOVEST-WB 0.23-0.05 
Partners & Brokers