Highlights

[EDUSPEC] YoY TTM Result on 2010-04-30 [#4]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 30-Jun-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2010
Quarter 30-Apr-2010  [#4]
Profit Trend QoQ -     -2,135.82%    YoY -     -31.91%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/12 30/09/11 30/09/10 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Revenue 29,066 28,030 12,925 15,221 2,717 4,230 8,073 26.64%
  YoY % 3.70% 116.87% -15.08% 460.21% -35.77% -47.60% -
  Horiz. % 360.04% 347.21% 160.10% 188.54% 33.66% 52.40% 100.00%
PBT 707 817 -11,148 -11,970 -8,831 -7,539 -2,245 -
  YoY % -13.46% 107.33% 6.87% -35.55% -17.14% -235.81% -
  Horiz. % -31.49% -36.39% 496.57% 533.18% 393.36% 335.81% 100.00%
Tax -161 -327 196 299 -17 -10 -379 -14.60%
  YoY % 50.76% -266.84% -34.45% 1,858.82% -70.00% 97.36% -
  Horiz. % 42.48% 86.28% -51.72% -78.89% 4.49% 2.64% 100.00%
NP 546 490 -10,952 -11,671 -8,848 -7,549 -2,624 -
  YoY % 11.43% 104.47% 6.16% -31.91% -17.21% -187.69% -
  Horiz. % -20.81% -18.67% 417.38% 444.78% 337.20% 287.69% 100.00%
NP to SH 547 354 -10,952 -11,671 -8,848 -7,549 -2,624 -
  YoY % 54.52% 103.23% 6.16% -31.91% -17.21% -187.69% -
  Horiz. % -20.85% -13.49% 417.38% 444.78% 337.20% 287.69% 100.00%
Tax Rate 22.77 % 40.02 % - % - % - % - % - % -
  YoY % -43.10% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 56.90% 100.00% - - - - -
Total Cost 28,520 27,540 23,877 26,892 11,565 11,779 10,697 19.81%
  YoY % 3.56% 15.34% -11.21% 132.53% -1.82% 10.11% -
  Horiz. % 266.62% 257.46% 223.21% 251.40% 108.11% 110.11% 100.00%
Net Worth 1,053,000 14,959 10,189 4,722 1,617 10,365 18,048 111.62%
  YoY % 6,938.77% 46.81% 115.78% 191.91% -84.39% -42.57% -
  Horiz. % 5,834.36% 82.89% 56.46% 26.17% 8.96% 57.43% 100.00%
Dividend
30/09/12 30/09/11 30/09/10 30/04/10 30/04/09 30/04/08 30/04/07 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
30/09/12 30/09/11 30/09/10 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Net Worth 1,053,000 14,959 10,189 4,722 1,617 10,365 18,048 111.62%
  YoY % 6,938.77% 46.81% 115.78% 191.91% -84.39% -42.57% -
  Horiz. % 5,834.36% 82.89% 56.46% 26.17% 8.96% 57.43% 100.00%
NOSH 270,000 339,999 291,136 177,531 138,266 137,835 137,983 13.17%
  YoY % -20.59% 16.78% 63.99% 28.40% 0.31% -0.11% -
  Horiz. % 195.68% 246.41% 210.99% 128.66% 100.20% 99.89% 100.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
NP Margin 1.88 % 1.75 % -84.74 % -76.68 % -325.65 % -178.46 % -32.50 % -
  YoY % 7.43% 102.07% -10.51% 76.45% -82.48% -449.11% -
  Horiz. % -5.78% -5.38% 260.74% 235.94% 1,002.00% 549.11% 100.00%
ROE 0.05 % 2.37 % -107.48 % -247.14 % -546.95 % -72.83 % -14.54 % -
  YoY % -97.89% 102.21% 56.51% 54.81% -651.00% -400.89% -
  Horiz. % -0.34% -16.30% 739.20% 1,699.72% 3,761.69% 500.89% 100.00%
Per Share
30/09/12 30/09/11 30/09/10 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
RPS 10.77 8.24 4.44 8.57 1.97 3.07 5.85 11.91%
  YoY % 30.70% 85.59% -48.19% 335.03% -35.83% -47.52% -
  Horiz. % 184.10% 140.85% 75.90% 146.50% 33.68% 52.48% 100.00%
EPS 0.20 0.10 -3.76 -6.57 -6.40 -5.48 -1.90 -
  YoY % 100.00% 102.66% 42.77% -2.66% -16.79% -188.42% -
  Horiz. % -10.53% -5.26% 197.89% 345.79% 336.84% 288.42% 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 3.9000 0.0440 0.0350 0.0266 0.0117 0.0752 0.1308 86.98%
  YoY % 8,763.64% 25.71% 31.58% 127.35% -84.44% -42.51% -
  Horiz. % 2,981.65% 33.64% 26.76% 20.34% 8.94% 57.49% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,948,967
30/09/12 30/09/11 30/09/10 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
RPS 1.49 1.44 0.66 0.78 0.14 0.22 0.41 26.85%
  YoY % 3.47% 118.18% -15.38% 457.14% -36.36% -46.34% -
  Horiz. % 363.41% 351.22% 160.98% 190.24% 34.15% 53.66% 100.00%
EPS 0.03 0.02 -0.56 -0.60 -0.45 -0.39 -0.13 -
  YoY % 50.00% 103.57% 6.67% -33.33% -15.38% -200.00% -
  Horiz. % -23.08% -15.38% 430.77% 461.54% 346.15% 300.00% 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 0.5403 0.0077 0.0052 0.0024 0.0008 0.0053 0.0093 111.45%
  YoY % 6,916.88% 48.08% 116.67% 200.00% -84.91% -43.01% -
  Horiz. % 5,809.68% 82.80% 55.91% 25.81% 8.60% 56.99% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Date 28/09/12 30/09/11 30/09/10 30/04/10 30/04/09 30/04/08 30/04/07 -
Price 0.0900 0.0900 0.1900 0.1200 0.0600 0.0600 0.1700 -
P/RPS 0.84 1.09 4.28 1.40 3.05 1.96 2.91 -20.47%
  YoY % -22.94% -74.53% 205.71% -54.10% 55.61% -32.65% -
  Horiz. % 28.87% 37.46% 147.08% 48.11% 104.81% 67.35% 100.00%
P/EPS 44.42 86.44 -5.05 -1.83 -0.94 -1.10 -8.94 -
  YoY % -48.61% 1,811.68% -175.96% -94.68% 14.55% 87.70% -
  Horiz. % -496.87% -966.89% 56.49% 20.47% 10.51% 12.30% 100.00%
EY 2.25 1.16 -19.80 -54.78 -106.65 -91.28 -11.19 -
  YoY % 93.97% 105.86% 63.86% 48.64% -16.84% -715.73% -
  Horiz. % -20.11% -10.37% 176.94% 489.54% 953.08% 815.73% 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 0.02 2.05 5.43 4.51 5.13 0.80 1.30 -53.68%
  YoY % -99.02% -62.25% 20.40% -12.09% 541.25% -38.46% -
  Horiz. % 1.54% 157.69% 417.69% 346.92% 394.62% 61.54% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Date 27/11/12 30/11/11 30/11/10 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.0800 0.1200 0.2000 0.1400 0.0400 0.0900 0.1000 -
P/RPS 0.74 1.46 4.51 1.63 2.04 2.93 1.71 -14.31%
  YoY % -49.32% -67.63% 176.69% -20.10% -30.38% 71.35% -
  Horiz. % 43.27% 85.38% 263.74% 95.32% 119.30% 171.35% 100.00%
P/EPS 39.49 115.25 -5.32 -2.13 -0.63 -1.64 -5.26 -
  YoY % -65.74% 2,266.35% -149.77% -238.10% 61.59% 68.82% -
  Horiz. % -750.76% -2,191.06% 101.14% 40.49% 11.98% 31.18% 100.00%
EY 2.53 0.87 -18.81 -46.96 -159.98 -60.85 -19.02 -
  YoY % 190.80% 104.63% 59.94% 70.65% -162.91% -219.93% -
  Horiz. % -13.30% -4.57% 98.90% 246.90% 841.11% 319.93% 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 0.02 2.73 5.71 5.26 3.42 1.20 0.76 -48.86%
  YoY % -99.27% -52.19% 8.56% 53.80% 185.00% 57.89% -
  Horiz. % 2.63% 359.21% 751.32% 692.11% 450.00% 157.89% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

564  409  601  26 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.0050.00 
 QES 0.38+0.04 
 KSTAR 0.21-0.045 
 DNEX 0.26+0.005 
 BIOHLDG 0.30+0.04 
 DYNACIA 0.120.00 
 LAMBO 0.030.00 
 MCLEAN 0.325+0.095 
 AT 0.180.00 
 VSOLAR 0.040.00 

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