Highlights

[EDUSPEC] YoY TTM Result on 2011-12-31 [#1]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 29-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2012
Quarter 31-Dec-2011  [#1]
Profit Trend QoQ -     -129.38%    YoY -     99.21%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 30/07/09 31/07/08 CAGR
Revenue 62,511 34,865 28,566 28,048 16,616 2,317 3,516 56.54%
  YoY % 79.29% 22.05% 1.85% 68.80% 617.13% -34.10% -
  Horiz. % 1,777.90% 991.61% 812.46% 797.72% 472.58% 65.90% 100.00%
PBT 8,923 -37 593 584 -13,657 -6,427 -7,915 -
  YoY % 24,216.21% -106.24% 1.54% 104.28% -112.49% 18.80% -
  Horiz. % -112.74% 0.47% -7.49% -7.38% 172.55% 81.20% 100.00%
Tax -362 -219 -147 -337 187 -17 -10 74.87%
  YoY % -65.30% -48.98% 56.38% -280.21% 1,200.00% -70.00% -
  Horiz. % 3,620.00% 2,190.00% 1,470.00% 3,370.00% -1,870.00% 170.00% 100.00%
NP 8,561 -256 446 247 -13,470 -6,444 -7,925 -
  YoY % 3,444.14% -157.40% 80.57% 101.83% -109.03% 18.69% -
  Horiz. % -108.03% 3.23% -5.63% -3.12% 169.97% 81.31% 100.00%
NP to SH 7,779 -287 449 -104 -13,236 -6,444 -7,925 -
  YoY % 2,810.45% -163.92% 531.73% 99.21% -105.40% 18.69% -
  Horiz. % -98.16% 3.62% -5.67% 1.31% 167.02% 81.31% 100.00%
Tax Rate 4.06 % - % 24.79 % 57.71 % - % - % - % -
  YoY % 0.00% 0.00% -57.04% 0.00% 0.00% 0.00% -
  Horiz. % 7.04% 0.00% 42.96% 100.00% - - -
Total Cost 53,950 35,121 28,120 27,801 30,086 8,761 11,441 27.31%
  YoY % 53.61% 24.90% 1.15% -7.59% 243.41% -23.42% -
  Horiz. % 471.55% 306.97% 245.78% 242.99% 262.97% 76.58% 100.00%
Net Worth 60,758 52,132 12,257 12,171 8,889 524 8,801 35.10%
  YoY % 16.55% 325.32% 0.70% 36.92% 1,593.55% -94.04% -
  Horiz. % 690.33% 592.33% 139.27% 138.29% 101.00% 5.96% 100.00%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 30/07/09 31/07/08 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
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 30/07/09 31/07/08 CAGR
Net Worth 60,758 52,132 12,257 12,171 8,889 524 8,801 35.10%
  YoY % 16.55% 325.32% 0.70% 36.92% 1,593.55% -94.04% -
  Horiz. % 690.33% 592.33% 139.27% 138.29% 101.00% 5.96% 100.00%
NOSH 769,090 491,818 383,043 368,840 329,242 138,133 137,521 30.74%
  YoY % 56.38% 28.40% 3.85% 12.03% 138.35% 0.44% -
  Horiz. % 559.25% 357.63% 278.53% 268.21% 239.41% 100.44% 100.00%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 30/07/09 31/07/08 CAGR
NP Margin 13.70 % -0.73 % 1.56 % 0.88 % -81.07 % -278.12 % -225.40 % -
  YoY % 1,976.71% -146.79% 77.27% 101.09% 70.85% -23.39% -
  Horiz. % -6.08% 0.32% -0.69% -0.39% 35.97% 123.39% 100.00%
ROE 12.80 % -0.55 % 3.66 % -0.85 % -148.89 % -1,227.65 % -90.04 % -
  YoY % 2,427.27% -115.03% 530.59% 99.43% 87.87% -1,263.45% -
  Horiz. % -14.22% 0.61% -4.06% 0.94% 165.36% 1,363.45% 100.00%
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 30/07/09 31/07/08 CAGR
RPS 8.13 7.09 7.46 7.60 5.05 1.68 2.56 19.71%
  YoY % 14.67% -4.96% -1.84% 50.50% 200.60% -34.38% -
  Horiz. % 317.58% 276.95% 291.41% 296.88% 197.27% 65.62% 100.00%
EPS 1.01 -0.06 0.12 -0.03 -4.02 -4.67 -5.76 -
  YoY % 1,783.33% -150.00% 500.00% 99.25% 13.92% 18.92% -
  Horiz. % -17.53% 1.04% -2.08% 0.52% 69.79% 81.08% 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 0.0790 0.1060 0.0320 0.0330 0.0270 0.0038 0.0640 3.33%
  YoY % -25.47% 231.25% -3.03% 22.22% 610.53% -94.06% -
  Horiz. % 123.44% 165.62% 50.00% 51.56% 42.19% 5.94% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,697,934
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 30/07/09 31/07/08 CAGR
RPS 3.68 2.05 1.68 1.65 0.98 0.14 0.21 56.19%
  YoY % 79.51% 22.02% 1.82% 68.37% 600.00% -33.33% -
  Horiz. % 1,752.38% 976.19% 800.00% 785.71% 466.67% 66.67% 100.00%
EPS 0.46 -0.02 0.03 -0.01 -0.78 -0.38 -0.47 -
  YoY % 2,400.00% -166.67% 400.00% 98.72% -105.26% 19.15% -
  Horiz. % -97.87% 4.26% -6.38% 2.13% 165.96% 80.85% 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 0.0358 0.0307 0.0072 0.0072 0.0052 0.0003 0.0052 35.04%
  YoY % 16.61% 326.39% 0.00% 38.46% 1,633.33% -94.23% -
  Horiz. % 688.46% 590.38% 138.46% 138.46% 100.00% 5.77% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 30/07/09 31/07/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 30/07/09 31/07/08 -
Price 0.2450 0.1600 0.0900 0.1100 0.1700 0.0700 0.0800 -
P/RPS 3.01 2.26 1.21 1.45 3.37 4.17 3.13 -0.61%
  YoY % 33.19% 86.78% -16.55% -56.97% -19.18% 33.23% -
  Horiz. % 96.17% 72.20% 38.66% 46.33% 107.67% 133.23% 100.00%
P/EPS 24.22 -274.18 76.78 -390.12 -4.23 -1.50 -1.39 -
  YoY % 108.83% -457.10% 119.68% -9,122.69% -182.00% -7.91% -
  Horiz. % -1,742.45% 19,725.18% -5,523.74% 28,066.19% 304.32% 107.91% 100.00%
EY 4.13 -0.36 1.30 -0.26 -23.65 -66.64 -72.03 -
  YoY % 1,247.22% -127.69% 600.00% 98.90% 64.51% 7.48% -
  Horiz. % -5.73% 0.50% -1.80% 0.36% 32.83% 92.52% 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 3.10 1.51 2.81 3.33 6.30 18.42 1.25 15.19%
  YoY % 105.30% -46.26% -15.62% -47.14% -65.80% 1,373.60% -
  Horiz. % 248.00% 120.80% 224.80% 266.40% 504.00% 1,473.60% 100.00%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 30/07/09 31/07/08 CAGR
Date 26/02/15 25/02/14 27/02/13 29/02/12 21/02/11 - 25/09/08 -
Price 0.3500 0.2850 0.0900 0.1100 0.1400 0.0000 0.0300 -
P/RPS 4.31 4.02 1.21 1.45 2.77 0.00 1.17 22.51%
  YoY % 7.21% 232.23% -16.55% -47.65% 0.00% 0.00% -
  Horiz. % 368.38% 343.59% 103.42% 123.93% 236.75% 0.00% 100.00%
P/EPS 34.60 -488.39 76.78 -390.12 -3.48 0.00 -0.52 -
  YoY % 107.08% -736.09% 119.68% -11,110.34% 0.00% 0.00% -
  Horiz. % -6,653.85% 93,921.16% -14,765.39% 75,023.08% 669.23% -0.00% 100.00%
EY 2.89 -0.20 1.30 -0.26 -28.72 0.00 -192.09 -
  YoY % 1,545.00% -115.38% 600.00% 99.09% 0.00% 0.00% -
  Horiz. % -1.50% 0.10% -0.68% 0.14% 14.95% -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 4.43 2.69 2.81 3.33 5.19 0.00 0.47 41.81%
  YoY % 64.68% -4.27% -15.62% -35.84% 0.00% 0.00% -
  Horiz. % 942.55% 572.34% 597.87% 708.51% 1,104.26% 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.
 


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
 
 

193  536  463  727 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.495-0.03 
 ARMADA 0.17-0.015 
 SAPNRG 0.10-0.01 
 VELESTO 0.16-0.01 
 TRIVE 0.01+0.005 
 MINETEC 0.205+0.015 
 HIBISCS-WC 0.16-0.01 
 SANICHI 0.045-0.005 
 KNM 0.155-0.015 
 ALAM 0.075-0.005 

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