Highlights

[EDUSPEC] YoY TTM Result on 2009-10-31 [#2]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 21-Apr-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2010
Quarter 31-Oct-2009  [#2]
Profit Trend QoQ -     35.63%    YoY -     47.43%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/13 31/03/12 31/03/11 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 28,984 28,277 12,212 2,970 3,344 4,372 7,742 22.83%
  YoY % 2.50% 131.55% 311.18% -11.18% -23.51% -43.53% -
  Horiz. % 374.37% 365.24% 157.74% 38.36% 43.19% 56.47% 100.00%
PBT -261 789 -1,614 -4,234 -7,881 -7,671 -3,828 -34.19%
  YoY % -133.08% 148.88% 61.88% 46.28% -2.74% -100.39% -
  Horiz. % 6.82% -20.61% 42.16% 110.61% 205.88% 200.39% 100.00%
Tax -141 -332 -27 86 -10 -78 231 -
  YoY % 57.53% -1,129.63% -131.40% 960.00% 87.18% -133.77% -
  Horiz. % -61.04% -143.72% -11.69% 37.23% -4.33% -33.77% 100.00%
NP -402 457 -1,641 -4,148 -7,891 -7,749 -3,597 -28.92%
  YoY % -187.96% 127.85% 60.44% 47.43% -1.83% -115.43% -
  Horiz. % 11.18% -12.71% 45.62% 115.32% 219.38% 215.43% 100.00%
NP to SH -371 415 -1,718 -4,148 -7,891 -7,749 -3,597 -29.80%
  YoY % -189.40% 124.16% 58.58% 47.43% -1.83% -115.43% -
  Horiz. % 10.31% -11.54% 47.76% 115.32% 219.38% 215.43% 100.00%
Tax Rate - % 42.08 % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Total Cost 29,386 27,820 13,853 7,118 11,235 12,121 11,339 15.99%
  YoY % 5.63% 100.82% 94.62% -36.64% -7.31% 6.90% -
  Horiz. % 259.16% 245.35% 122.17% 62.77% 99.08% 106.90% 100.00%
Net Worth 0 12,950 0 840 6,993 14,906 21,775 -
  YoY % 0.00% 0.00% 0.00% -87.98% -53.08% -31.55% -
  Horiz. % 0.00% 59.47% 0.00% 3.86% 32.12% 68.45% 100.00%
Dividend
31/03/13 31/03/12 31/03/11 31/10/09 31/10/08 31/10/07 31/10/06 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
31/03/13 31/03/12 31/03/11 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Net Worth 0 12,950 0 840 6,993 14,906 21,775 -
  YoY % 0.00% 0.00% 0.00% -87.98% -53.08% -31.55% -
  Horiz. % 0.00% 59.47% 0.00% 3.86% 32.12% 68.45% 100.00%
NOSH 360,000 370,000 335,454 137,826 137,669 138,148 132,857 16.80%
  YoY % -2.70% 10.30% 143.39% 0.11% -0.35% 3.98% -
  Horiz. % 270.97% 278.49% 252.49% 103.74% 103.62% 103.98% 100.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
NP Margin -1.39 % 1.62 % -13.44 % -139.66 % -235.97 % -177.24 % -46.46 % -42.11%
  YoY % -185.80% 112.05% 90.38% 40.81% -33.14% -281.49% -
  Horiz. % 2.99% -3.49% 28.93% 300.60% 507.90% 381.49% 100.00%
ROE - % 3.20 % - % -493.38 % -112.83 % -51.99 % -16.52 % -
  YoY % 0.00% 0.00% 0.00% -337.28% -117.02% -214.71% -
  Horiz. % 0.00% -19.37% 0.00% 2,986.56% 682.99% 314.71% 100.00%
Per Share
31/03/13 31/03/12 31/03/11 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 8.05 7.64 3.64 2.15 2.43 3.16 5.83 5.15%
  YoY % 5.37% 109.89% 69.30% -11.52% -23.10% -45.80% -
  Horiz. % 138.08% 131.05% 62.44% 36.88% 41.68% 54.20% 100.00%
EPS -0.10 0.11 -0.51 -3.01 -5.73 -5.61 -2.71 -40.19%
  YoY % -190.91% 121.57% 83.06% 47.47% -2.14% -107.01% -
  Horiz. % 3.69% -4.06% 18.82% 111.07% 211.44% 207.01% 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 0.0000 0.0350 0.0000 0.0061 0.0508 0.1079 0.1639 -
  YoY % 0.00% 0.00% 0.00% -87.99% -52.92% -34.17% -
  Horiz. % 0.00% 21.35% 0.00% 3.72% 30.99% 65.83% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,223,967
31/03/13 31/03/12 31/03/11 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 1.30 1.27 0.55 0.13 0.15 0.20 0.35 22.68%
  YoY % 2.36% 130.91% 323.08% -13.33% -25.00% -42.86% -
  Horiz. % 371.43% 362.86% 157.14% 37.14% 42.86% 57.14% 100.00%
EPS -0.02 0.02 -0.08 -0.19 -0.35 -0.35 -0.16 -27.67%
  YoY % -200.00% 125.00% 57.89% 45.71% 0.00% -118.75% -
  Horiz. % 12.50% -12.50% 50.00% 118.75% 218.75% 218.75% 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 0.0000 0.0058 0.0000 0.0004 0.0031 0.0067 0.0098 -
  YoY % 0.00% 0.00% 0.00% -87.10% -53.73% -31.63% -
  Horiz. % 0.00% 59.18% 0.00% 4.08% 31.63% 68.37% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 29/03/13 30/03/12 31/03/11 30/10/09 31/10/08 31/10/07 31/10/06 -
Price 0.0800 0.1100 0.1400 0.0600 0.0900 0.0900 0.1900 -
P/RPS 0.99 1.44 3.85 2.78 3.71 2.84 3.26 -16.94%
  YoY % -31.25% -62.60% 38.49% -25.07% 30.63% -12.88% -
  Horiz. % 30.37% 44.17% 118.10% 85.28% 113.80% 87.12% 100.00%
P/EPS -77.63 98.07 -27.34 -1.99 -1.57 -1.60 -7.02 45.41%
  YoY % -179.16% 458.71% -1,273.87% -26.75% 1.87% 77.21% -
  Horiz. % 1,105.84% -1,397.01% 389.46% 28.35% 22.36% 22.79% 100.00%
EY -1.29 1.02 -3.66 -50.16 -63.69 -62.32 -14.25 -31.22%
  YoY % -226.47% 127.87% 92.70% 21.24% -2.20% -337.33% -
  Horiz. % 9.05% -7.16% 25.68% 352.00% 446.95% 437.33% 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 0.00 3.14 0.00 9.84 1.77 0.83 1.16 -
  YoY % 0.00% 0.00% 0.00% 455.93% 113.25% -28.45% -
  Horiz. % 0.00% 270.69% 0.00% 848.28% 152.59% 71.55% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 30/05/13 29/05/12 23/05/11 - 19/12/08 19/12/07 28/12/06 -
Price 0.0950 0.1200 0.1300 0.0000 0.0600 0.0900 0.1900 -
P/RPS 1.18 1.57 3.57 0.00 2.47 2.84 3.26 -14.64%
  YoY % -24.84% -56.02% 0.00% 0.00% -13.03% -12.88% -
  Horiz. % 36.20% 48.16% 109.51% 0.00% 75.77% 87.12% 100.00%
P/EPS -92.18 106.99 -25.38 0.00 -1.05 -1.60 -7.02 49.35%
  YoY % -186.16% 521.55% 0.00% 0.00% 34.38% 77.21% -
  Horiz. % 1,313.11% -1,524.07% 361.54% -0.00% 14.96% 22.79% 100.00%
EY -1.08 0.93 -3.94 0.00 -95.53 -62.32 -14.25 -33.09%
  YoY % -216.13% 123.60% 0.00% 0.00% -53.29% -337.33% -
  Horiz. % 7.58% -6.53% 27.65% -0.00% 670.39% 437.33% 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 0.00 3.43 0.00 0.00 1.18 0.83 1.16 -
  YoY % 0.00% 0.00% 0.00% 0.00% 42.17% -28.45% -
  Horiz. % 0.00% 295.69% 0.00% 0.00% 101.72% 71.55% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

605  230  568 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 FOCUS 0.06-0.005 
 GOCEAN 0.0450.00 
 MTOUCHE 0.285+0.005 
 TANCO-WB 0.07+0.02 
 PERMAJU 0.1450.00 
 TANCO 0.145+0.01 
 MINDA 0.145+0.02 
 UCREST 0.30+0.005 
 TAWIN-OR 0.065-0.005 
 CAREPLS 2.41+0.05 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. FCPO FOR MAY 2021 NOW IS RM4,880 (TIME WHEN ALL GOES DOWN PALM OIL UP: SO BUY PALM OIL SHARES ON SALE, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. TWO POWERFUL FACTORS WHY PALM OIL BULL RUN CAN LAST MUCH LONGER THIS ROUND, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. The Competitive Edge of NEXGRAM (0096) in Vaccine Passport and Digital Facilitation Services: THE NEW GEM IN HEALTHCARE Nexgram (0096) - THE NEW GEM IN HEALTHCARE
4. China’s Sinovac shot found highly effective in real world study Good Articles to Share
5. OCK - The Unfaltering Tower OCK - The 5G Battle by Zyke42
6. World’s largest pig farm in China will 'produce' 2 million pigs per year - Koon Yew Yin Koon Yew Yin's Blog
7. 这家小型股的股价在今年还可以再翻倍吗? Swim With Sharks
8. Chinese Sinopharm broke Western Pharmaceutical Industry’s monopoly - Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS