Highlights

[EDUSPEC] YoY TTM Result on 2011-03-31 [#2]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 23-May-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2011
Quarter 31-Mar-2011  [#2]
Profit Trend QoQ -     87.02%    YoY -     58.58%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/14 31/03/13 31/03/12 31/03/11 31/10/09 31/10/08 31/10/07 CAGR
Revenue 35,911 28,984 28,277 12,212 2,970 3,344 4,372 38.83%
  YoY % 23.90% 2.50% 131.55% 311.18% -11.18% -23.51% -
  Horiz. % 821.39% 662.95% 646.77% 279.32% 67.93% 76.49% 100.00%
PBT 400 -261 789 -1,614 -4,234 -7,881 -7,671 -
  YoY % 253.26% -133.08% 148.88% 61.88% 46.28% -2.74% -
  Horiz. % -5.21% 3.40% -10.29% 21.04% 55.19% 102.74% 100.00%
Tax -213 -141 -332 -27 86 -10 -78 16.94%
  YoY % -51.06% 57.53% -1,129.63% -131.40% 960.00% 87.18% -
  Horiz. % 273.08% 180.77% 425.64% 34.62% -110.26% 12.82% 100.00%
NP 187 -402 457 -1,641 -4,148 -7,891 -7,749 -
  YoY % 146.52% -187.96% 127.85% 60.44% 47.43% -1.83% -
  Horiz. % -2.41% 5.19% -5.90% 21.18% 53.53% 101.83% 100.00%
NP to SH 127 -371 415 -1,718 -4,148 -7,891 -7,749 -
  YoY % 134.23% -189.40% 124.16% 58.58% 47.43% -1.83% -
  Horiz. % -1.64% 4.79% -5.36% 22.17% 53.53% 101.83% 100.00%
Tax Rate 53.25 % - % 42.08 % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 126.54% 0.00% 100.00% - - - -
Total Cost 35,724 29,386 27,820 13,853 7,118 11,235 12,121 18.34%
  YoY % 21.57% 5.63% 100.82% 94.62% -36.64% -7.31% -
  Horiz. % 294.73% 242.44% 229.52% 114.29% 58.72% 92.69% 100.00%
Net Worth 5,042,250 0 12,950 0 840 6,993 14,906 147.75%
  YoY % 0.00% 0.00% 0.00% 0.00% -87.98% -53.08% -
  Horiz. % 33,826.57% 0.00% 86.88% 0.00% 5.64% 46.92% 100.00%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/10/09 31/10/08 31/10/07 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
31/03/14 31/03/13 31/03/12 31/03/11 31/10/09 31/10/08 31/10/07 CAGR
Net Worth 5,042,250 0 12,950 0 840 6,993 14,906 147.75%
  YoY % 0.00% 0.00% 0.00% 0.00% -87.98% -53.08% -
  Horiz. % 33,826.57% 0.00% 86.88% 0.00% 5.64% 46.92% 100.00%
NOSH 607,500 360,000 370,000 335,454 137,826 137,669 138,148 25.95%
  YoY % 68.75% -2.70% 10.30% 143.39% 0.11% -0.35% -
  Horiz. % 439.75% 260.59% 267.83% 242.82% 99.77% 99.65% 100.00%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/10/09 31/10/08 31/10/07 CAGR
NP Margin 0.52 % -1.39 % 1.62 % -13.44 % -139.66 % -235.97 % -177.24 % -
  YoY % 137.41% -185.80% 112.05% 90.38% 40.81% -33.14% -
  Horiz. % -0.29% 0.78% -0.91% 7.58% 78.80% 133.14% 100.00%
ROE 0.00 % - % 3.20 % - % -493.38 % -112.83 % -51.99 % -
  YoY % 0.00% 0.00% 0.00% 0.00% -337.28% -117.02% -
  Horiz. % -0.00% 0.00% -6.16% 0.00% 948.99% 217.02% 100.00%
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/10/09 31/10/08 31/10/07 CAGR
RPS 5.91 8.05 7.64 3.64 2.15 2.43 3.16 10.24%
  YoY % -26.58% 5.37% 109.89% 69.30% -11.52% -23.10% -
  Horiz. % 187.03% 254.75% 241.77% 115.19% 68.04% 76.90% 100.00%
EPS 0.02 -0.10 0.11 -0.51 -3.01 -5.73 -5.61 -
  YoY % 120.00% -190.91% 121.57% 83.06% 47.47% -2.14% -
  Horiz. % -0.36% 1.78% -1.96% 9.09% 53.65% 102.14% 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 8.3000 0.0000 0.0350 0.0000 0.0061 0.0508 0.1079 96.71%
  YoY % 0.00% 0.00% 0.00% 0.00% -87.99% -52.92% -
  Horiz. % 7,692.31% 0.00% 32.44% 0.00% 5.65% 47.08% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,426,077
31/03/14 31/03/13 31/03/12 31/03/11 31/10/09 31/10/08 31/10/07 CAGR
RPS 2.52 2.03 1.98 0.86 0.21 0.23 0.31 38.60%
  YoY % 24.14% 2.53% 130.23% 309.52% -8.70% -25.81% -
  Horiz. % 812.90% 654.84% 638.71% 277.42% 67.74% 74.19% 100.00%
EPS 0.01 -0.03 0.03 -0.12 -0.29 -0.55 -0.54 -
  YoY % 133.33% -200.00% 125.00% 58.62% 47.27% -1.85% -
  Horiz. % -1.85% 5.56% -5.56% 22.22% 53.70% 101.85% 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 3.5357 0.0000 0.0091 0.0000 0.0006 0.0049 0.0105 147.58%
  YoY % 0.00% 0.00% 0.00% 0.00% -87.76% -53.33% -
  Horiz. % 33,673.33% 0.00% 86.67% 0.00% 5.71% 46.67% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/10/09 31/10/08 31/10/07 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 30/10/09 31/10/08 31/10/07 -
Price 0.2600 0.0800 0.1100 0.1400 0.0600 0.0900 0.0900 -
P/RPS 4.40 0.99 1.44 3.85 2.78 3.71 2.84 7.06%
  YoY % 344.44% -31.25% -62.60% 38.49% -25.07% 30.63% -
  Horiz. % 154.93% 34.86% 50.70% 135.56% 97.89% 130.63% 100.00%
P/EPS 1,243.70 -77.63 98.07 -27.34 -1.99 -1.57 -1.60 -
  YoY % 1,702.09% -179.16% 458.71% -1,273.87% -26.75% 1.87% -
  Horiz. % -77,731.24% 4,851.88% -6,129.38% 1,708.75% 124.38% 98.13% 100.00%
EY 0.08 -1.29 1.02 -3.66 -50.16 -63.69 -62.32 -
  YoY % 106.20% -226.47% 127.87% 92.70% 21.24% -2.20% -
  Horiz. % -0.13% 2.07% -1.64% 5.87% 80.49% 102.20% 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 0.03 0.00 3.14 0.00 9.84 1.77 0.83 -40.38%
  YoY % 0.00% 0.00% 0.00% 0.00% 455.93% 113.25% -
  Horiz. % 3.61% 0.00% 378.31% 0.00% 1,185.54% 213.25% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/10/09 31/10/08 31/10/07 CAGR
Date 29/05/14 30/05/13 29/05/12 23/05/11 - 19/12/08 19/12/07 -
Price 0.2600 0.0950 0.1200 0.1300 0.0000 0.0600 0.0900 -
P/RPS 4.40 1.18 1.57 3.57 0.00 2.47 2.84 7.06%
  YoY % 272.88% -24.84% -56.02% 0.00% 0.00% -13.03% -
  Horiz. % 154.93% 41.55% 55.28% 125.70% 0.00% 86.97% 100.00%
P/EPS 1,243.70 -92.18 106.99 -25.38 0.00 -1.05 -1.60 -
  YoY % 1,449.21% -186.16% 521.55% 0.00% 0.00% 34.38% -
  Horiz. % -77,731.24% 5,761.25% -6,686.87% 1,586.25% -0.00% 65.62% 100.00%
EY 0.08 -1.08 0.93 -3.94 0.00 -95.53 -62.32 -
  YoY % 107.41% -216.13% 123.60% 0.00% 0.00% -53.29% -
  Horiz. % -0.13% 1.73% -1.49% 6.32% -0.00% 153.29% 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 0.03 0.00 3.43 0.00 0.00 1.18 0.83 -40.38%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 42.17% -
  Horiz. % 3.61% 0.00% 413.25% 0.00% 0.00% 142.17% 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.
 


 

386  331  519  735 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ECOWLD 0.765+0.02 
 SAPNRG 0.260.00 
 PERDANA-PR 0.015+0.005 
 HSI-H8F 0.125-0.065 
 EKOVEST 0.81+0.015 
 DGB 0.14-0.005 
 VELESTO 0.3650.00 
 DYNACIA-PA 0.045+0.005 
 HSI-C7K 0.33+0.05 
 MLAB 0.05-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers