Highlights

[EDUSPEC] YoY TTM Result on 2011-06-30 [#3]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 22-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2011
Quarter 30-Jun-2011  [#3]
Profit Trend QoQ -     110.71%    YoY -     101.73%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 31/01/10 31/01/09 31/01/08 CAGR
Revenue 41,119 29,264 28,616 21,554 3,162 2,580 4,919 39.23%
  YoY % 40.51% 2.26% 32.76% 581.66% 22.56% -47.55% -
  Horiz. % 835.92% 594.92% 581.74% 438.18% 64.28% 52.45% 100.00%
PBT 1,658 -334 1,004 420 -625 -8,593 -7,645 -
  YoY % 596.41% -133.27% 139.05% 167.20% 92.73% -12.40% -
  Horiz. % -21.69% 4.37% -13.13% -5.49% 8.18% 112.40% 100.00%
Tax -210 -83 -321 -102 103 -10 -73 17.90%
  YoY % -153.01% 74.14% -214.71% -199.03% 1,130.00% 86.30% -
  Horiz. % 287.67% 113.70% 439.73% 139.73% -141.10% 13.70% 100.00%
NP 1,448 -417 683 318 -522 -8,603 -7,718 -
  YoY % 447.24% -161.05% 114.78% 160.92% 93.93% -11.47% -
  Horiz. % -18.76% 5.40% -8.85% -4.12% 6.76% 111.47% 100.00%
NP to SH 1,451 -448 690 184 -522 -8,603 -7,718 -
  YoY % 423.88% -164.93% 275.00% 135.25% 93.93% -11.47% -
  Horiz. % -18.80% 5.80% -8.94% -2.38% 6.76% 111.47% 100.00%
Tax Rate 12.67 % - % 31.97 % 24.29 % - % - % - % -
  YoY % 0.00% 0.00% 31.62% 0.00% 0.00% 0.00% -
  Horiz. % 52.16% 0.00% 131.62% 100.00% - - -
Total Cost 39,671 29,681 27,933 21,236 3,684 11,183 12,637 19.52%
  YoY % 33.66% 6.26% 31.54% 476.44% -67.06% -11.51% -
  Horiz. % 313.93% 234.87% 221.04% 168.05% 29.15% 88.49% 100.00%
Net Worth 5,660,274 14,657 15,128 10,493 1,069 5,065 13,647 155.85%
  YoY % 38,517.86% -3.11% 44.16% 881.25% -78.89% -62.89% -
  Horiz. % 41,473.92% 107.40% 110.85% 76.89% 7.84% 37.11% 100.00%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 31/01/10 31/01/09 31/01/08 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
30/06/14 30/06/13 30/06/12 30/06/11 31/01/10 31/01/09 31/01/08 CAGR
Net Worth 5,660,274 14,657 15,128 10,493 1,069 5,065 13,647 155.85%
  YoY % 38,517.86% -3.11% 44.16% 881.25% -78.89% -62.89% -
  Horiz. % 41,473.92% 107.40% 110.85% 76.89% 7.84% 37.11% 100.00%
NOSH 681,960 385,714 368,983 327,931 140,714 138,391 137,717 28.32%
  YoY % 76.80% 4.53% 12.52% 133.05% 1.68% 0.49% -
  Horiz. % 495.19% 280.08% 267.93% 238.12% 102.18% 100.49% 100.00%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 31/01/10 31/01/09 31/01/08 CAGR
NP Margin 3.52 % -1.42 % 2.39 % 1.48 % -16.51 % -333.45 % -156.90 % -
  YoY % 347.89% -159.41% 61.49% 108.96% 95.05% -112.52% -
  Horiz. % -2.24% 0.91% -1.52% -0.94% 10.52% 212.52% 100.00%
ROE 0.03 % -3.06 % 4.56 % 1.75 % -48.81 % -169.85 % -56.55 % -
  YoY % 100.98% -167.11% 160.57% 103.59% 71.26% -200.35% -
  Horiz. % -0.05% 5.41% -8.06% -3.09% 86.31% 300.35% 100.00%
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 31/01/10 31/01/09 31/01/08 CAGR
RPS 6.03 7.59 7.76 6.57 2.25 1.86 3.57 8.51%
  YoY % -20.55% -2.19% 18.11% 192.00% 20.97% -47.90% -
  Horiz. % 168.91% 212.61% 217.37% 184.03% 63.03% 52.10% 100.00%
EPS 0.21 -0.12 0.19 0.06 -0.37 -6.22 -5.60 -
  YoY % 275.00% -163.16% 216.67% 116.22% 94.05% -11.07% -
  Horiz. % -3.75% 2.14% -3.39% -1.07% 6.61% 111.07% 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 8.3000 0.0380 0.0410 0.0320 0.0076 0.0366 0.0991 99.39%
  YoY % 21,742.11% -7.32% 28.12% 321.05% -79.23% -63.07% -
  Horiz. % 8,375.38% 38.35% 41.37% 32.29% 7.67% 36.93% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,078,999
30/06/14 30/06/13 30/06/12 30/06/11 31/01/10 31/01/09 31/01/08 CAGR
RPS 3.73 2.66 2.60 1.96 0.29 0.23 0.45 39.04%
  YoY % 40.23% 2.31% 32.65% 575.86% 26.09% -48.89% -
  Horiz. % 828.89% 591.11% 577.78% 435.56% 64.44% 51.11% 100.00%
EPS 0.13 -0.04 0.06 0.02 -0.05 -0.78 -0.70 -
  YoY % 425.00% -166.67% 200.00% 140.00% 93.59% -11.43% -
  Horiz. % -18.57% 5.71% -8.57% -2.86% 7.14% 111.43% 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 5.1372 0.0133 0.0137 0.0095 0.0010 0.0046 0.0124 155.80%
  YoY % 38,525.57% -2.92% 44.21% 850.00% -78.26% -62.90% -
  Horiz. % 41,429.03% 107.26% 110.48% 76.61% 8.06% 37.10% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 31/01/10 31/01/09 31/01/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 29/01/10 30/01/09 31/01/08 -
Price 0.2600 0.0750 0.1100 0.1100 0.0900 0.0600 0.0700 -
P/RPS 4.31 0.99 1.42 1.67 4.01 3.22 1.96 13.07%
  YoY % 335.35% -30.28% -14.97% -58.35% 24.53% 64.29% -
  Horiz. % 219.90% 50.51% 72.45% 85.20% 204.59% 164.29% 100.00%
P/EPS 122.20 -64.57 58.82 196.05 -24.26 -0.97 -1.25 -
  YoY % 289.25% -209.78% -70.00% 908.12% -2,401.03% 22.40% -
  Horiz. % -9,776.00% 5,165.60% -4,705.60% -15,684.00% 1,940.80% 77.60% 100.00%
EY 0.82 -1.55 1.70 0.51 -4.12 -103.61 -80.06 -
  YoY % 152.90% -191.18% 233.33% 112.38% 96.02% -29.42% -
  Horiz. % -1.02% 1.94% -2.12% -0.64% 5.15% 129.42% 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 0.03 1.97 2.68 3.44 11.84 1.64 0.71 -38.93%
  YoY % -98.48% -26.49% -22.09% -70.95% 621.95% 130.99% -
  Horiz. % 4.23% 277.46% 377.46% 484.51% 1,667.61% 230.99% 100.00%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 31/01/10 31/01/09 31/01/08 CAGR
Date 26/08/14 30/08/13 29/08/12 22/08/11 - 26/03/09 28/03/08 -
Price 0.2650 0.1050 0.0900 0.1100 0.0000 0.0500 0.0900 -
P/RPS 4.40 1.38 1.16 1.67 0.00 2.68 2.52 9.07%
  YoY % 218.84% 18.97% -30.54% 0.00% 0.00% 6.35% -
  Horiz. % 174.60% 54.76% 46.03% 66.27% 0.00% 106.35% 100.00%
P/EPS 124.55 -90.40 48.13 196.05 0.00 -0.80 -1.61 -
  YoY % 237.78% -287.82% -75.45% 0.00% 0.00% 50.31% -
  Horiz. % -7,736.03% 5,614.91% -2,989.44% -12,177.02% -0.00% 49.69% 100.00%
EY 0.80 -1.11 2.08 0.51 0.00 -124.33 -62.27 -
  YoY % 172.07% -153.37% 307.84% 0.00% 0.00% -99.66% -
  Horiz. % -1.28% 1.78% -3.34% -0.82% -0.00% 199.66% 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 0.03 2.76 2.20 3.44 0.00 1.37 0.91 -41.25%
  YoY % -98.91% 25.45% -36.05% 0.00% 0.00% 50.55% -
  Horiz. % 3.30% 303.30% 241.76% 378.02% 0.00% 150.55% 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.
 


 

372  286  577  736 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MNC-PA 0.040.00 
 ARMADA 0.3150.00 
 KNM 0.395+0.015 
 VSOLAR 0.095-0.005 
 OPCOM 0.705+0.075 
 KNM-WB 0.1950.00 
 KOMARK 0.36+0.01 
 MNC-WA 0.0150.00 
 GPACKET-WB 0.2650.00 
 FPGROUP 0.405+0.02 

TOP ARTICLES

1. OPCOM (0035) OPTIMAL OPTIC COMPANY : THE SUPER-STOCK OF THE DIGITAL ECONOMY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
3. What is the thing happen with Boustead and how do we capture the oppurtunity Stevent Hee
4. 《《 这只股走了一大轮,是什么原因导致这一路的上涨呢? 》》 StockBuddy
5. Mplus Market Pulse - 18 Sept 2019 M+ Online Research Articles
6. LONDON BISCUITS BERHAD - Slapped with Several Writ of Summons and Statement of Claim PublicInvest Research
7. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗?(Part 2) Ten Ninety
8. 油价昨日彪涨,还能买入吗?By投资有理 投资有理·于你
Partners & Brokers