[EDUSPEC] QoQ Annualized Quarter Result on 30-Apr-2007 [#4]

Stock
[EDUSPEC] EDUSPEC HOLDINGS BERHAD
Announcement Date
29-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
30-Apr-2007 [#4]
Profit Trend
QoQ- -368.87%
YoY- 73.01%
Quarter Report
Latest QR
Upcoming QR
EDUSPEC's Result
EDUSPEC's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Revenue 4,924 4,504 5,420 8,076 9,129 11,906 15,752 -53.84%
PBT -5,818 -6,196 -4,932 -2,241 1,381 4,658 8,480 -
Tax 0 0 0 -376 -408 -602 0 -
NP -5,818 -6,196 -4,932 -2,617 973 4,056 8,480 -
-
NP to SH -5,818 -6,196 -4,932 -2,617 973 4,056 8,480 -
-
Tax Rate - - - - 29.54% 12.92% 0.00% -
Total Cost 10,742 10,700 10,352 10,693 8,156 7,850 7,272 29.61%
-
Net Worth 13,685 14,922 16,832 18,064 21,335 22,611 22,659 -28.48%
Dividend
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Net Worth 13,685 14,922 16,832 18,064 21,335 22,611 22,659 -28.48%
NOSH 138,101 138,303 138,539 138,105 137,735 137,959 137,662 0.21%
Ratio Analysis
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
NP Margin -118.17% -137.57% -91.00% -32.40% 10.66% 34.07% 53.83% -
ROE -42.52% -41.52% -29.30% -14.49% 4.56% 17.94% 37.42% -
Per Share
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 3.57 3.26 3.91 5.85 6.63 8.63 11.44 -53.89%
EPS -4.21 -4.48 -3.56 -1.90 0.71 2.94 6.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0991 0.1079 0.1215 0.1308 0.1549 0.1639 0.1646 -28.63%
Adjusted Per Share Value based on latest NOSH - 137,983
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 0.42 0.38 0.46 0.69 0.78 1.01 1.34 -53.76%
EPS -0.50 -0.53 -0.42 -0.22 0.08 0.35 0.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0117 0.0127 0.0143 0.0154 0.0182 0.0193 0.0193 -28.30%
Price Multiplier on Financial Quarter End Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 -
Price 0.07 0.09 0.09 0.17 0.19 0.19 0.18 -
P/RPS 1.96 2.76 2.30 2.91 2.87 2.20 1.57 15.89%
P/EPS -1.66 -2.01 -2.53 -8.97 26.89 6.46 2.92 -
EY -60.19 -49.78 -39.56 -11.15 3.72 15.47 34.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.83 0.74 1.30 1.23 1.16 1.09 -24.79%
Price Multiplier on Announcement Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 28/03/08 19/12/07 26/09/07 29/06/07 29/03/07 28/12/06 29/09/06 -
Price 0.09 0.09 0.09 0.10 0.17 0.19 0.14 -
P/RPS 2.52 2.76 2.30 1.71 2.56 2.20 1.22 61.97%
P/EPS -2.14 -2.01 -2.53 -5.28 24.06 6.46 2.27 -
EY -46.81 -49.78 -39.56 -18.95 4.16 15.47 44.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.83 0.74 0.76 1.10 1.16 0.85 4.63%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment