Highlights

[EDUSPEC] YoY Quarter Result on 2012-03-31 [#2]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 29-May-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2012
Quarter 31-Mar-2012  [#2]
Profit Trend QoQ -     134.89%    YoY -     140.65%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/10/09 31/10/08 CAGR
Revenue 12,745 9,348 8,302 7,884 7,655 1,330 725 56.33%
  YoY % 36.34% 12.60% 5.30% 2.99% 475.56% 83.45% -
  Horiz. % 1,757.93% 1,289.38% 1,145.10% 1,087.45% 1,055.86% 183.45% 100.00%
PBT -2,688 486 49 903 698 214 -1,831 6.17%
  YoY % -653.09% 891.84% -94.57% 29.37% 226.17% 111.69% -
  Horiz. % 146.81% -26.54% -2.68% -49.32% -38.12% -11.69% 100.00%
Tax -14 -1 -7 -13 -18 103 0 -
  YoY % -1,300.00% 85.71% 46.15% 27.78% -117.48% 0.00% -
  Horiz. % -13.59% -0.97% -6.80% -12.62% -17.48% 100.00% -
NP -2,702 485 42 890 680 317 -1,831 6.25%
  YoY % -657.11% 1,054.76% -95.28% 30.88% 114.51% 117.31% -
  Horiz. % 147.57% -26.49% -2.29% -48.61% -37.14% -17.31% 100.00%
NP to SH -2,339 486 36 888 369 317 -1,831 3.89%
  YoY % -581.28% 1,250.00% -95.95% 140.65% 16.40% 117.31% -
  Horiz. % 127.74% -26.54% -1.97% -48.50% -20.15% -17.31% 100.00%
Tax Rate - % 0.21 % 14.29 % 1.44 % 2.58 % -48.13 % - % -
  YoY % 0.00% -98.53% 892.36% -44.19% 105.36% 0.00% -
  Horiz. % 0.00% -0.44% -29.69% -2.99% -5.36% 100.00% -
Total Cost 15,447 8,863 8,260 6,994 6,975 1,013 2,556 32.36%
  YoY % 74.29% 7.30% 18.10% 0.27% 588.55% -60.37% -
  Horiz. % 604.34% 346.75% 323.16% 273.63% 272.89% 39.63% 100.00%
Net Worth 83,424 5,042,250 11,520 12,950 0 840 6,993 47.16%
  YoY % -98.35% 43,669.54% -11.04% 0.00% 0.00% -87.98% -
  Horiz. % 1,192.87% 72,098.14% 164.72% 185.17% 0.00% 12.02% 100.00%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/10/09 31/10/08 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
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/10/09 31/10/08 CAGR
Net Worth 83,424 5,042,250 11,520 12,950 0 840 6,993 47.16%
  YoY % -98.35% 43,669.54% -11.04% 0.00% 0.00% -87.98% -
  Horiz. % 1,192.87% 72,098.14% 164.72% 185.17% 0.00% 12.02% 100.00%
NOSH 779,666 607,500 360,000 370,000 335,454 137,826 137,669 31.03%
  YoY % 28.34% 68.75% -2.70% 10.30% 143.39% 0.11% -
  Horiz. % 566.33% 441.28% 261.50% 268.76% 243.67% 100.11% 100.00%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/10/09 31/10/08 CAGR
NP Margin -21.20 % 5.19 % 0.51 % 11.29 % 8.88 % 23.83 % -252.55 % -32.03%
  YoY % -508.48% 917.65% -95.48% 27.14% -62.74% 109.44% -
  Horiz. % 8.39% -2.06% -0.20% -4.47% -3.52% -9.44% 100.00%
ROE -2.80 % 0.01 % 0.31 % 6.86 % - % 37.70 % -26.18 % -29.42%
  YoY % -28,100.00% -96.77% -95.48% 0.00% 0.00% 244.00% -
  Horiz. % 10.70% -0.04% -1.18% -26.20% 0.00% -144.00% 100.00%
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/10/09 31/10/08 CAGR
RPS 1.63 1.54 2.31 2.13 2.28 0.96 0.53 19.14%
  YoY % 5.84% -33.33% 8.45% -6.58% 137.50% 81.13% -
  Horiz. % 307.55% 290.57% 435.85% 401.89% 430.19% 181.13% 100.00%
EPS -0.30 0.08 0.01 0.24 0.00 0.23 -1.33 -20.71%
  YoY % -475.00% 700.00% -95.83% 0.00% 0.00% 117.29% -
  Horiz. % 22.56% -6.02% -0.75% -18.05% -0.00% -17.29% 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 0.1070 8.3000 0.0320 0.0350 0.0000 0.0061 0.0508 12.31%
  YoY % -98.71% 25,837.50% -8.57% 0.00% 0.00% -87.99% -
  Horiz. % 210.63% 16,338.58% 62.99% 68.90% 0.00% 12.01% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,948,967
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/10/09 31/10/08 CAGR
RPS 0.65 0.48 0.43 0.40 0.39 0.07 0.04 54.42%
  YoY % 35.42% 11.63% 7.50% 2.56% 457.14% 75.00% -
  Horiz. % 1,625.00% 1,200.00% 1,075.00% 1,000.00% 975.00% 175.00% 100.00%
EPS -0.12 0.02 0.00 0.05 0.02 0.02 -0.09 4.59%
  YoY % -700.00% 0.00% 0.00% 150.00% 0.00% 122.22% -
  Horiz. % 133.33% -22.22% -0.00% -55.56% -22.22% -22.22% 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 0.0428 2.5871 0.0059 0.0066 0.0000 0.0004 0.0036 47.08%
  YoY % -98.35% 43,749.15% -10.61% 0.00% 0.00% -88.89% -
  Horiz. % 1,188.89% 71,863.89% 163.89% 183.33% 0.00% 11.11% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/10/09 31/10/08 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 30/10/09 31/10/08 -
Price 0.3600 0.2600 0.0800 0.1100 0.1400 0.0600 0.0900 -
P/RPS 22.02 16.90 3.47 5.16 6.14 6.22 17.09 4.03%
  YoY % 30.30% 387.03% -32.75% -15.96% -1.29% -63.60% -
  Horiz. % 128.85% 98.89% 20.30% 30.19% 35.93% 36.40% 100.00%
P/EPS -120.00 325.00 800.00 45.83 127.27 26.09 -6.77 56.53%
  YoY % -136.92% -59.38% 1,645.58% -63.99% 387.81% 485.38% -
  Horiz. % 1,772.53% -4,800.59% -11,816.84% -676.96% -1,879.91% -385.38% 100.00%
EY -0.83 0.31 0.13 2.18 0.79 3.83 -14.78 -36.16%
  YoY % -367.74% 138.46% -94.04% 175.95% -79.37% 125.91% -
  Horiz. % 5.62% -2.10% -0.88% -14.75% -5.35% -25.91% 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 3.36 0.03 2.50 3.14 0.00 9.84 1.77 10.51%
  YoY % 11,100.00% -98.80% -20.38% 0.00% 0.00% 455.93% -
  Horiz. % 189.83% 1.69% 141.24% 177.40% 0.00% 555.93% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/10/09 31/10/08 CAGR
Date 27/05/15 29/05/14 30/05/13 29/05/12 23/05/11 21/04/10 19/12/08 -
Price 0.3550 0.2600 0.0950 0.1200 0.1300 0.1200 0.0600 -
P/RPS 21.72 16.90 4.12 5.63 5.70 12.44 11.39 10.58%
  YoY % 28.52% 310.19% -26.82% -1.23% -54.18% 9.22% -
  Horiz. % 190.69% 148.38% 36.17% 49.43% 50.04% 109.22% 100.00%
P/EPS -118.33 325.00 950.00 50.00 118.18 52.17 -4.51 66.39%
  YoY % -136.41% -65.79% 1,800.00% -57.69% 126.53% 1,256.76% -
  Horiz. % 2,623.72% -7,206.21% -21,064.30% -1,108.65% -2,620.40% -1,156.76% 100.00%
EY -0.85 0.31 0.11 2.00 0.85 1.92 -22.17 -39.85%
  YoY % -374.19% 181.82% -94.50% 135.29% -55.73% 108.66% -
  Horiz. % 3.83% -1.40% -0.50% -9.02% -3.83% -8.66% 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 3.32 0.03 2.97 3.43 0.00 19.67 1.18 17.49%
  YoY % 10,966.67% -98.99% -13.41% 0.00% 0.00% 1,566.95% -
  Horiz. % 281.36% 2.54% 251.69% 290.68% 0.00% 1,666.95% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS