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 - 1,101,813
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/10/09 31/10/08 CAGR
RPS 1.16 0.85 0.75 0.72 0.69 0.12 0.07 54.89%
  YoY % 36.47% 13.33% 4.17% 4.35% 475.00% 71.43% -
  Horiz. % 1,657.14% 1,214.29% 1,071.43% 1,028.57% 985.71% 171.43% 100.00%
EPS -0.21 0.04 0.00 0.08 0.03 0.03 -0.17 3.35%
  YoY % -625.00% 0.00% 0.00% 166.67% 0.00% 117.65% -
  Horiz. % 123.53% -23.53% -0.00% -47.06% -17.65% -17.65% 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 0.0757 4.5763 0.0105 0.0118 0.0000 0.0008 0.0063 47.33%
  YoY % -98.35% 43,483.81% -11.02% 0.00% 0.00% -87.30% -
  Horiz. % 1,201.59% 72,639.69% 166.67% 187.30% 0.00% 12.70% 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.
 


 

174  478  517  1025 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.345-0.015 
 DAYANG 1.41-0.21 
 SAPNRG-WA 0.135-0.01 
 MTRONIC 0.095+0.02 
 PERDANA 0.405-0.04 
 ARMADA 0.195-0.005 
 PUC 0.10-0.005 
 EDEN 0.135+0.01 
 HUAAN 0.255-0.005 
 SEACERA 0.375-0.01 
Partners & Brokers