Highlights

[EDUSPEC] YoY TTM Result on 2011-09-30 [#4]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 30-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2011
Quarter 30-Sep-2011  [#4]
Profit Trend QoQ -     92.39%    YoY -     103.23%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/04/10 30/04/09 CAGR
Revenue 58,422 34,091 29,066 28,030 12,925 15,221 2,717 76.10%
  YoY % 71.37% 17.29% 3.70% 116.87% -15.08% 460.21% -
  Horiz. % 2,150.24% 1,254.73% 1,069.78% 1,031.65% 475.71% 560.21% 100.00%
PBT 8,768 1,100 707 817 -11,148 -11,970 -8,831 -
  YoY % 697.09% 55.59% -13.46% 107.33% 6.87% -35.55% -
  Horiz. % -99.29% -12.46% -8.01% -9.25% 126.24% 135.55% 100.00%
Tax -365 -221 -161 -327 196 299 -17 76.05%
  YoY % -65.16% -37.27% 50.76% -266.84% -34.45% 1,858.82% -
  Horiz. % 2,147.06% 1,300.00% 947.06% 1,923.53% -1,152.94% -1,758.82% 100.00%
NP 8,403 879 546 490 -10,952 -11,671 -8,848 -
  YoY % 855.97% 60.99% 11.43% 104.47% 6.16% -31.91% -
  Horiz. % -94.97% -9.93% -6.17% -5.54% 123.78% 131.91% 100.00%
NP to SH 7,376 857 547 354 -10,952 -11,671 -8,848 -
  YoY % 760.68% 56.67% 54.52% 103.23% 6.16% -31.91% -
  Horiz. % -83.36% -9.69% -6.18% -4.00% 123.78% 131.91% 100.00%
Tax Rate 4.16 % 20.09 % 22.77 % 40.02 % - % - % - % -
  YoY % -79.29% -11.77% -43.10% 0.00% 0.00% 0.00% -
  Horiz. % 10.39% 50.20% 56.90% 100.00% - - -
Total Cost 50,019 33,212 28,520 27,540 23,877 26,892 11,565 31.01%
  YoY % 50.61% 16.45% 3.56% 15.34% -11.21% 132.53% -
  Horiz. % 432.50% 287.18% 246.61% 238.13% 206.46% 232.53% 100.00%
Net Worth 63,462 1,562,205 1,053,000 14,959 10,189 4,722 1,617 96.75%
  YoY % -95.94% 48.36% 6,938.77% 46.81% 115.78% 191.91% -
  Horiz. % 3,922.96% 96,568.74% 65,091.89% 924.76% 629.89% 291.91% 100.00%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/04/10 30/04/09 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
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/04/10 30/04/09 CAGR
Net Worth 63,462 1,562,205 1,053,000 14,959 10,189 4,722 1,617 96.75%
  YoY % -95.94% 48.36% 6,938.77% 46.81% 115.78% 191.91% -
  Horiz. % 3,922.96% 96,568.74% 65,091.89% 924.76% 629.89% 291.91% 100.00%
NOSH 689,807 381,025 270,000 339,999 291,136 177,531 138,266 34.51%
  YoY % 81.04% 41.12% -20.59% 16.78% 63.99% 28.40% -
  Horiz. % 498.90% 275.57% 195.28% 245.90% 210.56% 128.40% 100.00%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/04/10 30/04/09 CAGR
NP Margin 14.38 % 2.58 % 1.88 % 1.75 % -84.74 % -76.68 % -325.65 % -
  YoY % 457.36% 37.23% 7.43% 102.07% -10.51% 76.45% -
  Horiz. % -4.42% -0.79% -0.58% -0.54% 26.02% 23.55% 100.00%
ROE 11.62 % 0.05 % 0.05 % 2.37 % -107.48 % -247.14 % -546.95 % -
  YoY % 23,140.00% 0.00% -97.89% 102.21% 56.51% 54.81% -
  Horiz. % -2.12% -0.01% -0.01% -0.43% 19.65% 45.19% 100.00%
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/04/10 30/04/09 CAGR
RPS 8.47 8.95 10.77 8.24 4.44 8.57 1.97 30.87%
  YoY % -5.36% -16.90% 30.70% 85.59% -48.19% 335.03% -
  Horiz. % 429.95% 454.31% 546.70% 418.27% 225.38% 435.03% 100.00%
EPS 1.07 0.22 0.20 0.10 -3.76 -6.57 -6.40 -
  YoY % 386.36% 10.00% 100.00% 102.66% 42.77% -2.66% -
  Horiz. % -16.72% -3.44% -3.12% -1.56% 58.75% 102.66% 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 0.0920 4.1000 3.9000 0.0440 0.0350 0.0266 0.0117 46.28%
  YoY % -97.76% 5.13% 8,763.64% 25.71% 31.58% 127.35% -
  Horiz. % 786.32% 35,042.73% 33,333.34% 376.07% 299.15% 227.35% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,531,268
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/04/10 30/04/09 CAGR
RPS 1.65 0.97 0.82 0.79 0.37 0.43 0.08 74.75%
  YoY % 70.10% 18.29% 3.80% 113.51% -13.95% 437.50% -
  Horiz. % 2,062.50% 1,212.50% 1,025.00% 987.50% 462.50% 537.50% 100.00%
EPS 0.21 0.02 0.02 0.01 -0.31 -0.33 -0.25 -
  YoY % 950.00% 0.00% 100.00% 103.23% 6.06% -32.00% -
  Horiz. % -84.00% -8.00% -8.00% -4.00% 124.00% 132.00% 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 0.0180 0.4424 0.2982 0.0042 0.0029 0.0013 0.0005 93.66%
  YoY % -95.93% 48.36% 7,000.00% 44.83% 123.08% 160.00% -
  Horiz. % 3,600.00% 88,480.00% 59,640.00% 840.00% 580.00% 260.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/04/10 30/04/09 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/04/10 30/04/09 -
Price 0.2650 0.1250 0.0900 0.0900 0.1900 0.1200 0.0600 -
P/RPS 3.13 1.40 0.84 1.09 4.28 1.40 3.05 0.48%
  YoY % 123.57% 66.67% -22.94% -74.53% 205.71% -54.10% -
  Horiz. % 102.62% 45.90% 27.54% 35.74% 140.33% 45.90% 100.00%
P/EPS 24.78 55.58 44.42 86.44 -5.05 -1.83 -0.94 -
  YoY % -55.42% 25.12% -48.61% 1,811.68% -175.96% -94.68% -
  Horiz. % -2,636.17% -5,912.77% -4,725.53% -9,195.75% 537.23% 194.68% 100.00%
EY 4.04 1.80 2.25 1.16 -19.80 -54.78 -106.65 -
  YoY % 124.44% -20.00% 93.97% 105.86% 63.86% 48.64% -
  Horiz. % -3.79% -1.69% -2.11% -1.09% 18.57% 51.36% 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 2.88 0.03 0.02 2.05 5.43 4.51 5.13 -10.10%
  YoY % 9,500.00% 50.00% -99.02% -62.25% 20.40% -12.09% -
  Horiz. % 56.14% 0.58% 0.39% 39.96% 105.85% 87.91% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/04/10 30/04/09 CAGR
Date 28/11/14 29/11/13 27/11/12 30/11/11 30/11/10 30/06/10 30/06/09 -
Price 0.2950 0.1250 0.0800 0.1200 0.2000 0.1400 0.0400 -
P/RPS 3.48 1.40 0.74 1.46 4.51 1.63 2.04 10.35%
  YoY % 148.57% 89.19% -49.32% -67.63% 176.69% -20.10% -
  Horiz. % 170.59% 68.63% 36.27% 71.57% 221.08% 79.90% 100.00%
P/EPS 27.59 55.58 39.49 115.25 -5.32 -2.13 -0.63 -
  YoY % -50.36% 40.74% -65.74% 2,266.35% -149.77% -238.10% -
  Horiz. % -4,379.37% -8,822.22% -6,268.25% -18,293.65% 844.44% 338.10% 100.00%
EY 3.62 1.80 2.53 0.87 -18.81 -46.96 -159.98 -
  YoY % 101.11% -28.85% 190.80% 104.63% 59.94% 70.65% -
  Horiz. % -2.26% -1.13% -1.58% -0.54% 11.76% 29.35% 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 3.21 0.03 0.02 2.73 5.71 5.26 3.42 -1.16%
  YoY % 10,600.00% 50.00% -99.27% -52.19% 8.56% 53.80% -
  Horiz. % 93.86% 0.88% 0.58% 79.82% 166.96% 153.80% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

503  541  451  475 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BORNOIL 0.085+0.01 
 PHB 0.045+0.005 
 XOX 0.305+0.015 
 AT 0.12+0.02 
 VIVOCOM 0.045+0.015 
 NETX 0.02+0.005 
 FINTEC 0.16+0.035 
 VSOLAR 0.07+0.02 
 LAMBO 0.075+0.015 
 NEXGRAM 0.075+0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers