Highlights

[EDUSPEC] YoY TTM Result on 2010-01-31 [#3]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 21-Apr-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2010
Quarter 31-Jan-2010  [#3]
Profit Trend QoQ -     87.42%    YoY -     93.93%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/13 30/06/12 30/06/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Revenue 29,264 28,616 21,554 3,162 2,580 4,919 7,445 23.78%
  YoY % 2.26% 32.76% 581.66% 22.56% -47.55% -33.93% -
  Horiz. % 393.07% 384.37% 289.51% 42.47% 34.65% 66.07% 100.00%
PBT -334 1,004 420 -625 -8,593 -7,645 -2,597 -27.36%
  YoY % -133.27% 139.05% 167.20% 92.73% -12.40% -194.38% -
  Horiz. % 12.86% -38.66% -16.17% 24.07% 330.88% 294.38% 100.00%
Tax -83 -321 -102 103 -10 -73 226 -
  YoY % 74.14% -214.71% -199.03% 1,130.00% 86.30% -132.30% -
  Horiz. % -36.73% -142.04% -45.13% 45.58% -4.42% -32.30% 100.00%
NP -417 683 318 -522 -8,603 -7,718 -2,371 -23.73%
  YoY % -161.05% 114.78% 160.92% 93.93% -11.47% -225.52% -
  Horiz. % 17.59% -28.81% -13.41% 22.02% 362.84% 325.52% 100.00%
NP to SH -448 690 184 -522 -8,603 -7,718 -2,371 -22.87%
  YoY % -164.93% 275.00% 135.25% 93.93% -11.47% -225.52% -
  Horiz. % 18.89% -29.10% -7.76% 22.02% 362.84% 325.52% 100.00%
Tax Rate - % 31.97 % 24.29 % - % - % - % - % -
  YoY % 0.00% 31.62% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 131.62% 100.00% - - - -
Total Cost 29,681 27,933 21,236 3,684 11,183 12,637 9,816 18.82%
  YoY % 6.26% 31.54% 476.44% -67.06% -11.51% 28.74% -
  Horiz. % 302.37% 284.57% 216.34% 37.53% 113.93% 128.74% 100.00%
Net Worth 14,657 15,128 10,493 1,069 5,065 13,647 0 -
  YoY % -3.11% 44.16% 881.25% -78.89% -62.89% 0.00% -
  Horiz. % 107.40% 110.85% 76.89% 7.84% 37.11% 100.00% -
Dividend
30/06/13 30/06/12 30/06/11 31/01/10 31/01/09 31/01/08 31/01/07 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
30/06/13 30/06/12 30/06/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Net Worth 14,657 15,128 10,493 1,069 5,065 13,647 0 -
  YoY % -3.11% 44.16% 881.25% -78.89% -62.89% 0.00% -
  Horiz. % 107.40% 110.85% 76.89% 7.84% 37.11% 100.00% -
NOSH 385,714 368,983 327,931 140,714 138,391 137,717 138,085 17.36%
  YoY % 4.53% 12.52% 133.05% 1.68% 0.49% -0.27% -
  Horiz. % 279.33% 267.21% 237.48% 101.90% 100.22% 99.73% 100.00%
Ratio Analysis
30/06/13 30/06/12 30/06/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
NP Margin -1.42 % 2.39 % 1.48 % -16.51 % -333.45 % -156.90 % -31.85 % -38.42%
  YoY % -159.41% 61.49% 108.96% 95.05% -112.52% -392.62% -
  Horiz. % 4.46% -7.50% -4.65% 51.84% 1,046.94% 492.62% 100.00%
ROE -3.06 % 4.56 % 1.75 % -48.81 % -169.85 % -56.55 % - % -
  YoY % -167.11% 160.57% 103.59% 71.26% -200.35% 0.00% -
  Horiz. % 5.41% -8.06% -3.09% 86.31% 300.35% 100.00% -
Per Share
30/06/13 30/06/12 30/06/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 7.59 7.76 6.57 2.25 1.86 3.57 5.39 5.48%
  YoY % -2.19% 18.11% 192.00% 20.97% -47.90% -33.77% -
  Horiz. % 140.82% 143.97% 121.89% 41.74% 34.51% 66.23% 100.00%
EPS -0.12 0.19 0.06 -0.37 -6.22 -5.60 -1.72 -33.96%
  YoY % -163.16% 216.67% 116.22% 94.05% -11.07% -225.58% -
  Horiz. % 6.98% -11.05% -3.49% 21.51% 361.63% 325.58% 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 0.0380 0.0410 0.0320 0.0076 0.0366 0.0991 0.0000 -
  YoY % -7.32% 28.12% 321.05% -79.23% -63.07% 0.00% -
  Horiz. % 38.35% 41.37% 32.29% 7.67% 36.93% 100.00% -
Adjusted Per Share Value based on latest NOSH - 1,078,999
30/06/13 30/06/12 30/06/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 2.66 2.60 1.96 0.29 0.23 0.45 0.68 23.69%
  YoY % 2.31% 32.65% 575.86% 26.09% -48.89% -33.82% -
  Horiz. % 391.18% 382.35% 288.24% 42.65% 33.82% 66.18% 100.00%
EPS -0.04 0.06 0.02 -0.05 -0.78 -0.70 -0.22 -23.33%
  YoY % -166.67% 200.00% 140.00% 93.59% -11.43% -218.18% -
  Horiz. % 18.18% -27.27% -9.09% 22.73% 354.55% 318.18% 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 0.0133 0.0137 0.0095 0.0010 0.0046 0.0124 0.0000 -
  YoY % -2.92% 44.21% 850.00% -78.26% -62.90% 0.00% -
  Horiz. % 107.26% 110.48% 76.61% 8.06% 37.10% 100.00% -
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 28/06/13 29/06/12 30/06/11 29/01/10 30/01/09 31/01/08 31/01/07 -
Price 0.0750 0.1100 0.1100 0.0900 0.0600 0.0700 0.1900 -
P/RPS 0.99 1.42 1.67 4.01 3.22 1.96 3.52 -17.94%
  YoY % -30.28% -14.97% -58.35% 24.53% 64.29% -44.32% -
  Horiz. % 28.12% 40.34% 47.44% 113.92% 91.48% 55.68% 100.00%
P/EPS -64.57 58.82 196.05 -24.26 -0.97 -1.25 -11.07 31.63%
  YoY % -209.78% -70.00% 908.12% -2,401.03% 22.40% 88.71% -
  Horiz. % 583.29% -531.35% -1,771.00% 219.15% 8.76% 11.29% 100.00%
EY -1.55 1.70 0.51 -4.12 -103.61 -80.06 -9.04 -24.03%
  YoY % -191.18% 233.33% 112.38% 96.02% -29.42% -785.62% -
  Horiz. % 17.15% -18.81% -5.64% 45.58% 1,146.13% 885.62% 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 1.97 2.68 3.44 11.84 1.64 0.71 0.00 -
  YoY % -26.49% -22.09% -70.95% 621.95% 130.99% 0.00% -
  Horiz. % 277.46% 377.46% 484.51% 1,667.61% 230.99% 100.00% -
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 30/08/13 29/08/12 22/08/11 - 26/03/09 28/03/08 29/03/07 -
Price 0.1050 0.0900 0.1100 0.0000 0.0500 0.0900 0.1700 -
P/RPS 1.38 1.16 1.67 0.00 2.68 2.52 3.15 -12.07%
  YoY % 18.97% -30.54% 0.00% 0.00% 6.35% -20.00% -
  Horiz. % 43.81% 36.83% 53.02% 0.00% 85.08% 80.00% 100.00%
P/EPS -90.40 48.13 196.05 0.00 -0.80 -1.61 -9.90 41.16%
  YoY % -287.82% -75.45% 0.00% 0.00% 50.31% 83.74% -
  Horiz. % 913.13% -486.16% -1,980.30% -0.00% 8.08% 16.26% 100.00%
EY -1.11 2.08 0.51 0.00 -124.33 -62.27 -10.10 -29.12%
  YoY % -153.37% 307.84% 0.00% 0.00% -99.66% -516.53% -
  Horiz. % 10.99% -20.59% -5.05% -0.00% 1,230.99% 616.53% 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 2.76 2.20 3.44 0.00 1.37 0.91 0.00 -
  YoY % 25.45% -36.05% 0.00% 0.00% 50.55% 0.00% -
  Horiz. % 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.
 


 

1987 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.850.00 
 KOTRA 1.820.00 
 UCREST 0.130.00 
 PINEAPP 0.360.00 
 PUC 0.070.00 
 WILLOW 0.3850.00 
 IRIS 0.1450.00 
 TOPGLOV-C60 0.1150.00 
 BTECH 0.210.00 
 3A 0.830.00 

TOP ARTICLES

1. BANDAR MALAYSIA - SHORTLISTED TENDERS CLOSED FOR PUBLIC PRIVATE PARTNERSHIP (PPP) KL Glory Fury
2. KNM: A relook into KNM from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
3. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
4. 5G is Megatrend : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
5. SCOMI ENERGY (7045) THE HIDDEN GEM IN O&G BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. PublicInvest Research Headlines - 19 Sept 2019 PublicInvest Research
7. 沙地产能将迅速恢复·油气股打回原形·综指1600再失 星洲日報/投資致富‧企業故事
8. [转贴] 天哥,云顶大马又跌回3.1了,可以加码了吗?~ 第一天 Good Articles to Share
Partners & Brokers