Highlights

[EDUSPEC] YoY Quarter Result on 2009-10-31 [#2]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 21-Apr-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2010
Quarter 31-Oct-2009  [#2]
Profit Trend QoQ -     130.60%    YoY -     117.31%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/13 31/03/12 31/03/11 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 8,302 7,884 7,655 1,330 725 897 2,015 24.68%
  YoY % 5.30% 2.99% 475.56% 83.45% -19.18% -55.48% -
  Horiz. % 412.01% 391.27% 379.90% 66.00% 35.98% 44.52% 100.00%
PBT 49 903 698 214 -1,831 -1,865 208 -20.17%
  YoY % -94.57% 29.37% 226.17% 111.69% 1.82% -996.63% -
  Horiz. % 23.56% 434.13% 335.58% 102.88% -880.29% -896.63% 100.00%
Tax -7 -13 -18 103 0 0 -301 -44.34%
  YoY % 46.15% 27.78% -117.48% 0.00% 0.00% 0.00% -
  Horiz. % 2.33% 4.32% 5.98% -34.22% -0.00% -0.00% 100.00%
NP 42 890 680 317 -1,831 -1,865 -93 -
  YoY % -95.28% 30.88% 114.51% 117.31% 1.82% -1,905.38% -
  Horiz. % -45.16% -956.99% -731.18% -340.86% 1,968.82% 2,005.38% 100.00%
NP to SH 36 888 369 317 -1,831 -1,865 -93 -
  YoY % -95.95% 140.65% 16.40% 117.31% 1.82% -1,905.38% -
  Horiz. % -38.71% -954.84% -396.77% -340.86% 1,968.82% 2,005.38% 100.00%
Tax Rate 14.29 % 1.44 % 2.58 % -48.13 % - % - % 144.71 % -30.28%
  YoY % 892.36% -44.19% 105.36% 0.00% 0.00% 0.00% -
  Horiz. % 9.87% 1.00% 1.78% -33.26% 0.00% 0.00% 100.00%
Total Cost 8,260 6,994 6,975 1,013 2,556 2,762 2,108 23.71%
  YoY % 18.10% 0.27% 588.55% -60.37% -7.46% 31.02% -
  Horiz. % 391.84% 331.78% 330.88% 48.06% 121.25% 131.02% 100.00%
Net Worth 11,520 12,950 0 840 6,993 14,906 21,775 -9.44%
  YoY % -11.04% 0.00% 0.00% -87.98% -53.08% -31.55% -
  Horiz. % 52.90% 59.47% 0.00% 3.86% 32.12% 68.45% 100.00%
Dividend
31/03/13 31/03/12 31/03/11 31/10/09 31/10/08 31/10/07 31/10/06 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
31/03/13 31/03/12 31/03/11 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Net Worth 11,520 12,950 0 840 6,993 14,906 21,775 -9.44%
  YoY % -11.04% 0.00% 0.00% -87.98% -53.08% -31.55% -
  Horiz. % 52.90% 59.47% 0.00% 3.86% 32.12% 68.45% 100.00%
NOSH 360,000 370,000 335,454 137,826 137,669 138,148 132,857 16.80%
  YoY % -2.70% 10.30% 143.39% 0.11% -0.35% 3.98% -
  Horiz. % 270.97% 278.49% 252.49% 103.74% 103.62% 103.98% 100.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
NP Margin 0.51 % 11.29 % 8.88 % 23.83 % -252.55 % -207.92 % -4.62 % -
  YoY % -95.48% 27.14% -62.74% 109.44% -21.46% -4,400.43% -
  Horiz. % -11.04% -244.37% -192.21% -515.80% 5,466.45% 4,500.43% 100.00%
ROE 0.31 % 6.86 % - % 37.70 % -26.18 % -12.51 % -0.43 % -
  YoY % -95.48% 0.00% 0.00% 244.00% -109.27% -2,809.30% -
  Horiz. % -72.09% -1,595.35% 0.00% -8,767.44% 6,088.37% 2,909.30% 100.00%
Per Share
31/03/13 31/03/12 31/03/11 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 2.31 2.13 2.28 0.96 0.53 0.65 1.52 6.74%
  YoY % 8.45% -6.58% 137.50% 81.13% -18.46% -57.24% -
  Horiz. % 151.97% 140.13% 150.00% 63.16% 34.87% 42.76% 100.00%
EPS 0.01 0.24 0.00 0.23 -1.33 -1.35 -0.07 -
  YoY % -95.83% 0.00% 0.00% 117.29% 1.48% -1,828.57% -
  Horiz. % -14.29% -342.86% -0.00% -328.57% 1,900.00% 1,928.57% 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 0.0320 0.0350 0.0000 0.0061 0.0508 0.1079 0.1639 -22.47%
  YoY % -8.57% 0.00% 0.00% -87.99% -52.92% -34.17% -
  Horiz. % 19.52% 21.35% 0.00% 3.72% 30.99% 65.83% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,101,813
31/03/13 31/03/12 31/03/11 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 0.75 0.72 0.69 0.12 0.07 0.08 0.18 24.90%
  YoY % 4.17% 4.35% 475.00% 71.43% -12.50% -55.56% -
  Horiz. % 416.67% 400.00% 383.33% 66.67% 38.89% 44.44% 100.00%
EPS 0.00 0.08 0.03 0.03 -0.17 -0.17 -0.01 -
  YoY % 0.00% 166.67% 0.00% 117.65% 0.00% -1,600.00% -
  Horiz. % -0.00% -800.00% -300.00% -300.00% 1,700.00% 1,700.00% 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 0.0105 0.0118 0.0000 0.0008 0.0063 0.0135 0.0198 -9.41%
  YoY % -11.02% 0.00% 0.00% -87.30% -53.33% -31.82% -
  Horiz. % 53.03% 59.60% 0.00% 4.04% 31.82% 68.18% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 29/03/13 30/03/12 31/03/11 30/10/09 31/10/08 31/10/07 31/10/06 -
Price 0.0800 0.1100 0.1400 0.0600 0.0900 0.0900 0.1900 -
P/RPS 3.47 5.16 6.14 6.22 17.09 13.86 12.53 -18.13%
  YoY % -32.75% -15.96% -1.29% -63.60% 23.30% 10.61% -
  Horiz. % 27.69% 41.18% 49.00% 49.64% 136.39% 110.61% 100.00%
P/EPS 800.00 45.83 127.27 26.09 -6.77 -6.67 -271.43 -
  YoY % 1,645.58% -63.99% 387.81% 485.38% -1.50% 97.54% -
  Horiz. % -294.74% -16.88% -46.89% -9.61% 2.49% 2.46% 100.00%
EY 0.13 2.18 0.79 3.83 -14.78 -15.00 -0.37 -
  YoY % -94.04% 175.95% -79.37% 125.91% 1.47% -3,954.05% -
  Horiz. % -35.14% -589.19% -213.51% -1,035.14% 3,994.59% 4,054.05% 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 2.50 3.14 0.00 9.84 1.77 0.83 1.16 12.71%
  YoY % -20.38% 0.00% 0.00% 455.93% 113.25% -28.45% -
  Horiz. % 215.52% 270.69% 0.00% 848.28% 152.59% 71.55% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 30/05/13 29/05/12 23/05/11 21/04/10 19/12/08 19/12/07 28/12/06 -
Price 0.0950 0.1200 0.1300 0.1200 0.0600 0.0900 0.1900 -
P/RPS 4.12 5.63 5.70 12.44 11.39 13.86 12.53 -15.91%
  YoY % -26.82% -1.23% -54.18% 9.22% -17.82% 10.61% -
  Horiz. % 32.88% 44.93% 45.49% 99.28% 90.90% 110.61% 100.00%
P/EPS 950.00 50.00 118.18 52.17 -4.51 -6.67 -271.43 -
  YoY % 1,800.00% -57.69% 126.53% 1,256.76% 32.38% 97.54% -
  Horiz. % -350.00% -18.42% -43.54% -19.22% 1.66% 2.46% 100.00%
EY 0.11 2.00 0.85 1.92 -22.17 -15.00 -0.37 -
  YoY % -94.50% 135.29% -55.73% 108.66% -47.80% -3,954.05% -
  Horiz. % -29.73% -540.54% -229.73% -518.92% 5,991.89% 4,054.05% 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 2.97 3.43 0.00 19.67 1.18 0.83 1.16 15.77%
  YoY % -13.41% 0.00% 0.00% 1,566.95% 42.17% -28.45% -
  Horiz. % 256.03% 295.69% 0.00% 1,695.69% 101.72% 71.55% 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.
 


 

296  398  516  700 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.3450.00 
 MTRONIC-OR 0.0050.00 
 SAPNRG-WA 0.1450.00 
 MYEG 1.33-0.06 
 ARMADA 0.195+0.01 
 ORION 0.21-0.005 
 HSI-C5D 0.245-0.015 
 DAYANG 1.35+0.02 
 HSI-C5A 0.28-0.11 
 PUC 0.0950.00 
Partners & Brokers