Highlights

[EDUSPEC] YoY TTM Result on 2012-06-30 [#3]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 29-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2012
Quarter 30-Jun-2012  [#3]
Profit Trend QoQ -     66.27%    YoY -     275.00%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/01/10 31/01/09 CAGR
Revenue 77,490 41,119 29,264 28,616 21,554 3,162 2,580 69.98%
  YoY % 88.45% 40.51% 2.26% 32.76% 581.66% 22.56% -
  Horiz. % 3,003.49% 1,593.76% 1,134.26% 1,109.15% 835.43% 122.56% 100.00%
PBT 9,560 1,658 -334 1,004 420 -625 -8,593 -
  YoY % 476.60% 596.41% -133.27% 139.05% 167.20% 92.73% -
  Horiz. % -111.25% -19.29% 3.89% -11.68% -4.89% 7.27% 100.00%
Tax -468 -210 -83 -321 -102 103 -10 82.15%
  YoY % -122.86% -153.01% 74.14% -214.71% -199.03% 1,130.00% -
  Horiz. % 4,680.00% 2,100.00% 830.00% 3,210.00% 1,020.00% -1,030.00% 100.00%
NP 9,092 1,448 -417 683 318 -522 -8,603 -
  YoY % 527.90% 447.24% -161.05% 114.78% 160.92% 93.93% -
  Horiz. % -105.68% -16.83% 4.85% -7.94% -3.70% 6.07% 100.00%
NP to SH 8,506 1,451 -448 690 184 -522 -8,603 -
  YoY % 486.22% 423.88% -164.93% 275.00% 135.25% 93.93% -
  Horiz. % -98.87% -16.87% 5.21% -8.02% -2.14% 6.07% 100.00%
Tax Rate 4.90 % 12.67 % - % 31.97 % 24.29 % - % - % -
  YoY % -61.33% 0.00% 0.00% 31.62% 0.00% 0.00% -
  Horiz. % 20.17% 52.16% 0.00% 131.62% 100.00% - -
Total Cost 68,398 39,671 29,681 27,933 21,236 3,684 11,183 32.63%
  YoY % 72.41% 33.66% 6.26% 31.54% 476.44% -67.06% -
  Horiz. % 611.62% 354.74% 265.41% 249.78% 189.90% 32.94% 100.00%
Net Worth 90,319 5,660,274 14,657 15,128 10,493 1,069 5,065 56.70%
  YoY % -98.40% 38,517.86% -3.11% 44.16% 881.25% -78.89% -
  Horiz. % 1,783.15% 111,749.78% 289.37% 298.68% 207.18% 21.11% 100.00%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/01/10 31/01/09 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
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/01/10 31/01/09 CAGR
Net Worth 90,319 5,660,274 14,657 15,128 10,493 1,069 5,065 56.70%
  YoY % -98.40% 38,517.86% -3.11% 44.16% 881.25% -78.89% -
  Horiz. % 1,783.15% 111,749.78% 289.37% 298.68% 207.18% 21.11% 100.00%
NOSH 792,272 681,960 385,714 368,983 327,931 140,714 138,391 31.26%
  YoY % 16.18% 76.80% 4.53% 12.52% 133.05% 1.68% -
  Horiz. % 572.49% 492.78% 278.71% 266.62% 236.96% 101.68% 100.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/01/10 31/01/09 CAGR
NP Margin 11.73 % 3.52 % -1.42 % 2.39 % 1.48 % -16.51 % -333.45 % -
  YoY % 233.24% 347.89% -159.41% 61.49% 108.96% 95.05% -
  Horiz. % -3.52% -1.06% 0.43% -0.72% -0.44% 4.95% 100.00%
ROE 9.42 % 0.03 % -3.06 % 4.56 % 1.75 % -48.81 % -169.85 % -
  YoY % 31,300.00% 100.98% -167.11% 160.57% 103.59% 71.26% -
  Horiz. % -5.55% -0.02% 1.80% -2.68% -1.03% 28.74% 100.00%
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/01/10 31/01/09 CAGR
RPS 9.78 6.03 7.59 7.76 6.57 2.25 1.86 29.54%
  YoY % 62.19% -20.55% -2.19% 18.11% 192.00% 20.97% -
  Horiz. % 525.81% 324.19% 408.06% 417.20% 353.23% 120.97% 100.00%
EPS 1.07 0.21 -0.12 0.19 0.06 -0.37 -6.22 -
  YoY % 409.52% 275.00% -163.16% 216.67% 116.22% 94.05% -
  Horiz. % -17.20% -3.38% 1.93% -3.05% -0.96% 5.95% 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 0.1140 8.3000 0.0380 0.0410 0.0320 0.0076 0.0366 19.38%
  YoY % -98.63% 21,742.11% -7.32% 28.12% 321.05% -79.23% -
  Horiz. % 311.48% 22,677.60% 103.83% 112.02% 87.43% 20.77% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,101,813
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/01/10 31/01/09 CAGR
RPS 7.03 3.73 2.66 2.60 1.96 0.29 0.23 70.44%
  YoY % 88.47% 40.23% 2.31% 32.65% 575.86% 26.09% -
  Horiz. % 3,056.52% 1,621.74% 1,156.52% 1,130.43% 852.17% 126.09% 100.00%
EPS 0.77 0.13 -0.04 0.06 0.02 -0.05 -0.78 -
  YoY % 492.31% 425.00% -166.67% 200.00% 140.00% 93.59% -
  Horiz. % -98.72% -16.67% 5.13% -7.69% -2.56% 6.41% 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 0.0820 5.1372 0.0133 0.0137 0.0095 0.0010 0.0046 56.70%
  YoY % -98.40% 38,525.57% -2.92% 44.21% 850.00% -78.26% -
  Horiz. % 1,782.61% 111,678.26% 289.13% 297.83% 206.52% 21.74% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/01/10 31/01/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 29/01/10 30/01/09 -
Price 0.3100 0.2600 0.0750 0.1100 0.1100 0.0900 0.0600 -
P/RPS 3.17 4.31 0.99 1.42 1.67 4.01 3.22 -0.24%
  YoY % -26.45% 335.35% -30.28% -14.97% -58.35% 24.53% -
  Horiz. % 98.45% 133.85% 30.75% 44.10% 51.86% 124.53% 100.00%
P/EPS 28.87 122.20 -64.57 58.82 196.05 -24.26 -0.97 -
  YoY % -76.37% 289.25% -209.78% -70.00% 908.12% -2,401.03% -
  Horiz. % -2,976.29% -12,597.94% 6,656.70% -6,063.92% -20,211.34% 2,501.03% 100.00%
EY 3.46 0.82 -1.55 1.70 0.51 -4.12 -103.61 -
  YoY % 321.95% 152.90% -191.18% 233.33% 112.38% 96.02% -
  Horiz. % -3.34% -0.79% 1.50% -1.64% -0.49% 3.98% 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 2.72 0.03 1.97 2.68 3.44 11.84 1.64 8.21%
  YoY % 8,966.67% -98.48% -26.49% -22.09% -70.95% 621.95% -
  Horiz. % 165.85% 1.83% 120.12% 163.41% 209.76% 721.95% 100.00%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/01/10 31/01/09 CAGR
Date 27/08/15 26/08/14 30/08/13 29/08/12 22/08/11 - 26/03/09 -
Price 0.2300 0.2650 0.1050 0.0900 0.1100 0.0000 0.0500 -
P/RPS 2.35 4.40 1.38 1.16 1.67 0.00 2.68 -2.03%
  YoY % -46.59% 218.84% 18.97% -30.54% 0.00% 0.00% -
  Horiz. % 87.69% 164.18% 51.49% 43.28% 62.31% 0.00% 100.00%
P/EPS 21.42 124.55 -90.40 48.13 196.05 0.00 -0.80 -
  YoY % -82.80% 237.78% -287.82% -75.45% 0.00% 0.00% -
  Horiz. % -2,677.50% -15,568.75% 11,300.00% -6,016.25% -24,506.25% -0.00% 100.00%
EY 4.67 0.80 -1.11 2.08 0.51 0.00 -124.33 -
  YoY % 483.75% 172.07% -153.37% 307.84% 0.00% 0.00% -
  Horiz. % -3.76% -0.64% 0.89% -1.67% -0.41% -0.00% 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 2.02 0.03 2.76 2.20 3.44 0.00 1.37 6.24%
  YoY % 6,633.33% -98.91% 25.45% -36.05% 0.00% 0.00% -
  Horiz. % 147.45% 2.19% 201.46% 160.58% 251.09% 0.00% 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.
 


 

452  241  522  693 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST-WB 0.18+0.065 
 IWCITY 1.02+0.16 
 EKOVEST 0.67+0.08 
 SAPNRG 0.31-0.005 
 IRIS 0.165+0.01 
 SEACERA 0.32-0.015 
 COMPUGT 0.0250.00 
 KNM 0.16-0.005 
 LAMBO 0.12-0.005 
 MYEG 1.61+0.04 
Partners & Brokers