Highlights

[EDUSPEC] YoY TTM Result on 2009-04-30 [#4]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 30-Jun-2009
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2009
Quarter 30-Apr-2009  [#4]
Profit Trend QoQ -     -2.85%    YoY -     -17.21%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/11 30/09/10 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Revenue 28,030 12,925 15,221 2,717 4,230 8,073 3,763 44.83%
  YoY % 116.87% -15.08% 460.21% -35.77% -47.60% 114.54% -
  Horiz. % 744.88% 343.48% 404.49% 72.20% 112.41% 214.54% 100.00%
PBT 817 -11,148 -11,970 -8,831 -7,539 -2,245 -10,405 -
  YoY % 107.33% 6.87% -35.55% -17.14% -235.81% 78.42% -
  Horiz. % -7.85% 107.14% 115.04% 84.87% 72.46% 21.58% 100.00%
Tax -327 196 299 -17 -10 -379 532 -
  YoY % -266.84% -34.45% 1,858.82% -70.00% 97.36% -171.24% -
  Horiz. % -61.47% 36.84% 56.20% -3.20% -1.88% -71.24% 100.00%
NP 490 -10,952 -11,671 -8,848 -7,549 -2,624 -9,873 -
  YoY % 104.47% 6.16% -31.91% -17.21% -187.69% 73.42% -
  Horiz. % -4.96% 110.93% 118.21% 89.62% 76.46% 26.58% 100.00%
NP to SH 354 -10,952 -11,671 -8,848 -7,549 -2,624 -9,873 -
  YoY % 103.23% 6.16% -31.91% -17.21% -187.69% 73.42% -
  Horiz. % -3.59% 110.93% 118.21% 89.62% 76.46% 26.58% 100.00%
Tax Rate 40.02 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Total Cost 27,540 23,877 26,892 11,565 11,779 10,697 13,636 13.84%
  YoY % 15.34% -11.21% 132.53% -1.82% 10.11% -21.55% -
  Horiz. % 201.97% 175.10% 197.21% 84.81% 86.38% 78.45% 100.00%
Net Worth 14,959 10,189 4,722 1,617 10,365 18,048 16,076 -1.32%
  YoY % 46.81% 115.78% 191.91% -84.39% -42.57% 12.26% -
  Horiz. % 93.05% 63.38% 29.37% 10.06% 64.47% 112.26% 100.00%
Dividend
30/09/11 30/09/10 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Div 0 0 0 0 0 0 0 -
  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
30/09/11 30/09/10 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Net Worth 14,959 10,189 4,722 1,617 10,365 18,048 16,076 -1.32%
  YoY % 46.81% 115.78% 191.91% -84.39% -42.57% 12.26% -
  Horiz. % 93.05% 63.38% 29.37% 10.06% 64.47% 112.26% 100.00%
NOSH 339,999 291,136 177,531 138,266 137,835 137,983 106,751 23.82%
  YoY % 16.78% 63.99% 28.40% 0.31% -0.11% 29.26% -
  Horiz. % 318.50% 272.72% 166.30% 129.52% 129.12% 129.26% 100.00%
Ratio Analysis
30/09/11 30/09/10 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
NP Margin 1.75 % -84.74 % -76.68 % -325.65 % -178.46 % -32.50 % -262.37 % -
  YoY % 102.07% -10.51% 76.45% -82.48% -449.11% 87.61% -
  Horiz. % -0.67% 32.30% 29.23% 124.12% 68.02% 12.39% 100.00%
ROE 2.37 % -107.48 % -247.14 % -546.95 % -72.83 % -14.54 % -61.41 % -
  YoY % 102.21% 56.51% 54.81% -651.00% -400.89% 76.32% -
  Horiz. % -3.86% 175.02% 402.44% 890.65% 118.60% 23.68% 100.00%
Per Share
30/09/11 30/09/10 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 8.24 4.44 8.57 1.97 3.07 5.85 3.52 16.98%
  YoY % 85.59% -48.19% 335.03% -35.83% -47.52% 66.19% -
  Horiz. % 234.09% 126.14% 243.47% 55.97% 87.22% 166.19% 100.00%
EPS 0.10 -3.76 -6.57 -6.40 -5.48 -1.90 -9.25 -
  YoY % 102.66% 42.77% -2.66% -16.79% -188.42% 79.46% -
  Horiz. % -1.08% 40.65% 71.03% 69.19% 59.24% 20.54% 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 0.0440 0.0350 0.0266 0.0117 0.0752 0.1308 0.1506 -20.30%
  YoY % 25.71% 31.58% 127.35% -84.44% -42.51% -13.15% -
  Horiz. % 29.22% 23.24% 17.66% 7.77% 49.93% 86.85% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,101,813
30/09/11 30/09/10 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 2.54 1.17 1.38 0.25 0.38 0.73 0.34 44.90%
  YoY % 117.09% -15.22% 452.00% -34.21% -47.95% 114.71% -
  Horiz. % 747.06% 344.12% 405.88% 73.53% 111.76% 214.71% 100.00%
EPS 0.03 -0.99 -1.06 -0.80 -0.69 -0.24 -0.90 -
  YoY % 103.03% 6.60% -32.50% -15.94% -187.50% 73.33% -
  Horiz. % -3.33% 110.00% 117.78% 88.89% 76.67% 26.67% 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 0.0136 0.0092 0.0043 0.0015 0.0094 0.0164 0.0146 -1.30%
  YoY % 47.83% 113.95% 186.67% -84.04% -42.68% 12.33% -
  Horiz. % 93.15% 63.01% 29.45% 10.27% 64.38% 112.33% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 30/09/11 30/09/10 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 -
Price 0.0900 0.1900 0.1200 0.0600 0.0600 0.1700 0.1600 -
P/RPS 1.09 4.28 1.40 3.05 1.96 2.91 4.54 -23.14%
  YoY % -74.53% 205.71% -54.10% 55.61% -32.65% -35.90% -
  Horiz. % 24.01% 94.27% 30.84% 67.18% 43.17% 64.10% 100.00%
P/EPS 86.44 -5.05 -1.83 -0.94 -1.10 -8.94 -1.73 -
  YoY % 1,811.68% -175.96% -94.68% 14.55% 87.70% -416.76% -
  Horiz. % -4,996.53% 291.91% 105.78% 54.34% 63.58% 516.76% 100.00%
EY 1.16 -19.80 -54.78 -106.65 -91.28 -11.19 -57.80 -
  YoY % 105.86% 63.86% 48.64% -16.84% -715.73% 80.64% -
  Horiz. % -2.01% 34.26% 94.78% 184.52% 157.92% 19.36% 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 2.05 5.43 4.51 5.13 0.80 1.30 1.06 12.94%
  YoY % -62.25% 20.40% -12.09% 541.25% -38.46% 22.64% -
  Horiz. % 193.40% 512.26% 425.47% 483.96% 75.47% 122.64% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 30/11/11 30/11/10 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.1200 0.2000 0.1400 0.0400 0.0900 0.1000 0.1900 -
P/RPS 1.46 4.51 1.63 2.04 2.93 1.71 5.39 -21.41%
  YoY % -67.63% 176.69% -20.10% -30.38% 71.35% -68.27% -
  Horiz. % 27.09% 83.67% 30.24% 37.85% 54.36% 31.73% 100.00%
P/EPS 115.25 -5.32 -2.13 -0.63 -1.64 -5.26 -2.05 -
  YoY % 2,266.35% -149.77% -238.10% 61.59% 68.82% -156.59% -
  Horiz. % -5,621.95% 259.51% 103.90% 30.73% 80.00% 256.59% 100.00%
EY 0.87 -18.81 -46.96 -159.98 -60.85 -19.02 -48.68 -
  YoY % 104.63% 59.94% 70.65% -162.91% -219.93% 60.93% -
  Horiz. % -1.79% 38.64% 96.47% 328.64% 125.00% 39.07% 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 2.73 5.71 5.26 3.42 1.20 0.76 1.26 15.33%
  YoY % -52.19% 8.56% 53.80% 185.00% 57.89% -39.68% -
  Horiz. % 216.67% 453.17% 417.46% 271.43% 95.24% 60.32% 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.
 


 

63  142  362  1638 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.34-0.005 
 MTRONIC-OR 0.0050.00 
 SAPNRG-WA 0.14-0.005 
 MYEG 1.36-0.03 
 PUC 0.0950.00 
 ORION 0.22+0.005 
 DAYANG 1.29-0.04 
 IRIS 0.140.00 
 HIBISCS 1.08-0.02 
 HUBLINE 0.055-0.005 
Partners & Brokers