Highlights

[EDUSPEC] YoY TTM Result on 2012-09-30 [#4]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 27-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2012
Quarter 30-Sep-2012  [#4]
Profit Trend QoQ -     -20.72%    YoY -     54.52%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/04/10 CAGR
Revenue 76,008 58,422 34,091 29,066 28,030 12,925 15,221 34.53%
  YoY % 30.10% 71.37% 17.29% 3.70% 116.87% -15.08% -
  Horiz. % 499.36% 383.82% 223.97% 190.96% 184.15% 84.92% 100.00%
PBT 11,949 8,768 1,100 707 817 -11,148 -11,970 -
  YoY % 36.28% 697.09% 55.59% -13.46% 107.33% 6.87% -
  Horiz. % -99.82% -73.25% -9.19% -5.91% -6.83% 93.13% 100.00%
Tax -751 -365 -221 -161 -327 196 299 -
  YoY % -105.75% -65.16% -37.27% 50.76% -266.84% -34.45% -
  Horiz. % -251.17% -122.07% -73.91% -53.85% -109.36% 65.55% 100.00%
NP 11,198 8,403 879 546 490 -10,952 -11,671 -
  YoY % 33.26% 855.97% 60.99% 11.43% 104.47% 6.16% -
  Horiz. % -95.95% -72.00% -7.53% -4.68% -4.20% 93.84% 100.00%
NP to SH 9,790 7,376 857 547 354 -10,952 -11,671 -
  YoY % 32.73% 760.68% 56.67% 54.52% 103.23% 6.16% -
  Horiz. % -83.88% -63.20% -7.34% -4.69% -3.03% 93.84% 100.00%
Tax Rate 6.29 % 4.16 % 20.09 % 22.77 % 40.02 % - % - % -
  YoY % 51.20% -79.29% -11.77% -43.10% 0.00% 0.00% -
  Horiz. % 15.72% 10.39% 50.20% 56.90% 100.00% - -
Total Cost 64,810 50,019 33,212 28,520 27,540 23,877 26,892 17.61%
  YoY % 29.57% 50.61% 16.45% 3.56% 15.34% -11.21% -
  Horiz. % 241.00% 186.00% 123.50% 106.05% 102.41% 88.79% 100.00%
Net Worth 99,913 63,462 1,562,205 1,053,000 14,959 10,189 4,722 75.58%
  YoY % 57.44% -95.94% 48.36% 6,938.77% 46.81% 115.78% -
  Horiz. % 2,115.76% 1,343.87% 33,081.12% 22,298.24% 316.79% 215.78% 100.00%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/04/10 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
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/04/10 CAGR
Net Worth 99,913 63,462 1,562,205 1,053,000 14,959 10,189 4,722 75.58%
  YoY % 57.44% -95.94% 48.36% 6,938.77% 46.81% 115.78% -
  Horiz. % 2,115.76% 1,343.87% 33,081.12% 22,298.24% 316.79% 215.78% 100.00%
NOSH 805,754 689,807 381,025 270,000 339,999 291,136 177,531 32.18%
  YoY % 16.81% 81.04% 41.12% -20.59% 16.78% 63.99% -
  Horiz. % 453.86% 388.55% 214.62% 152.09% 191.51% 163.99% 100.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/04/10 CAGR
NP Margin 14.73 % 14.38 % 2.58 % 1.88 % 1.75 % -84.74 % -76.68 % -
  YoY % 2.43% 457.36% 37.23% 7.43% 102.07% -10.51% -
  Horiz. % -19.21% -18.75% -3.36% -2.45% -2.28% 110.51% 100.00%
ROE 9.80 % 11.62 % 0.05 % 0.05 % 2.37 % -107.48 % -247.14 % -
  YoY % -15.66% 23,140.00% 0.00% -97.89% 102.21% 56.51% -
  Horiz. % -3.97% -4.70% -0.02% -0.02% -0.96% 43.49% 100.00%
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/04/10 CAGR
RPS 9.43 8.47 8.95 10.77 8.24 4.44 8.57 1.78%
  YoY % 11.33% -5.36% -16.90% 30.70% 85.59% -48.19% -
  Horiz. % 110.04% 98.83% 104.43% 125.67% 96.15% 51.81% 100.00%
EPS 1.22 1.07 0.22 0.20 0.10 -3.76 -6.57 -
  YoY % 14.02% 386.36% 10.00% 100.00% 102.66% 42.77% -
  Horiz. % -18.57% -16.29% -3.35% -3.04% -1.52% 57.23% 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 0.1240 0.0920 4.1000 3.9000 0.0440 0.0350 0.0266 32.83%
  YoY % 34.78% -97.76% 5.13% 8,763.64% 25.71% 31.58% -
  Horiz. % 466.17% 345.86% 15,413.53% 14,661.65% 165.41% 131.58% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,078,999
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/04/10 CAGR
RPS 6.90 5.30 3.09 2.64 2.54 1.17 1.38 34.56%
  YoY % 30.19% 71.52% 17.05% 3.94% 117.09% -15.22% -
  Horiz. % 500.00% 384.06% 223.91% 191.30% 184.06% 84.78% 100.00%
EPS 0.89 0.67 0.08 0.05 0.03 -0.99 -1.06 -
  YoY % 32.84% 737.50% 60.00% 66.67% 103.03% 6.60% -
  Horiz. % -83.96% -63.21% -7.55% -4.72% -2.83% 93.40% 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 0.0907 0.0576 1.4178 0.9557 0.0136 0.0092 0.0043 75.48%
  YoY % 57.47% -95.94% 48.35% 6,927.21% 47.83% 113.95% -
  Horiz. % 2,109.30% 1,339.53% 32,972.09% 22,225.58% 316.28% 213.95% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/04/10 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/04/10 -
Price 0.2550 0.2650 0.1250 0.0900 0.0900 0.1900 0.1200 -
P/RPS 2.70 3.13 1.40 0.84 1.09 4.28 1.40 12.88%
  YoY % -13.74% 123.57% 66.67% -22.94% -74.53% 205.71% -
  Horiz. % 192.86% 223.57% 100.00% 60.00% 77.86% 305.71% 100.00%
P/EPS 20.99 24.78 55.58 44.42 86.44 -5.05 -1.83 -
  YoY % -15.29% -55.42% 25.12% -48.61% 1,811.68% -175.96% -
  Horiz. % -1,146.99% -1,354.10% -3,037.16% -2,427.32% -4,723.50% 275.96% 100.00%
EY 4.76 4.04 1.80 2.25 1.16 -19.80 -54.78 -
  YoY % 17.82% 124.44% -20.00% 93.97% 105.86% 63.86% -
  Horiz. % -8.69% -7.37% -3.29% -4.11% -2.12% 36.14% 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 2.06 2.88 0.03 0.02 2.05 5.43 4.51 -13.46%
  YoY % -28.47% 9,500.00% 50.00% -99.02% -62.25% 20.40% -
  Horiz. % 45.68% 63.86% 0.67% 0.44% 45.45% 120.40% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/04/10 CAGR
Date 30/11/15 28/11/14 29/11/13 27/11/12 30/11/11 30/11/10 30/06/10 -
Price 0.3150 0.2950 0.1250 0.0800 0.1200 0.2000 0.1400 -
P/RPS 3.34 3.48 1.40 0.74 1.46 4.51 1.63 14.15%
  YoY % -4.02% 148.57% 89.19% -49.32% -67.63% 176.69% -
  Horiz. % 204.91% 213.50% 85.89% 45.40% 89.57% 276.69% 100.00%
P/EPS 25.93 27.59 55.58 39.49 115.25 -5.32 -2.13 -
  YoY % -6.02% -50.36% 40.74% -65.74% 2,266.35% -149.77% -
  Horiz. % -1,217.37% -1,295.31% -2,609.39% -1,853.99% -5,410.80% 249.77% 100.00%
EY 3.86 3.62 1.80 2.53 0.87 -18.81 -46.96 -
  YoY % 6.63% 101.11% -28.85% 190.80% 104.63% 59.94% -
  Horiz. % -8.22% -7.71% -3.83% -5.39% -1.85% 40.06% 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 2.54 3.21 0.03 0.02 2.73 5.71 5.26 -12.56%
  YoY % -20.87% 10,600.00% 50.00% -99.27% -52.19% 8.56% -
  Horiz. % 48.29% 61.03% 0.57% 0.38% 51.90% 108.56% 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.
 


 

1979 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.8550.00 
 KOTRA 1.800.00 
 UCREST 0.140.00 
 PINEAPP 0.320.00 
 PUC 0.0650.00 
 WILLOW 0.400.00 
 IRIS 0.1450.00 
 TOPGLOV-C60 0.1150.00 
 BTECH 0.210.00 
 3A 0.830.00 

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. KNM Break Up : Time for the Long Awaited Rally 128Huat Potential StockPick
8. 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
Partners & Brokers