[EDUSPEC] QoQ Annualized Quarter Result on 30-Apr-2010 [#4]

Stock
[EDUSPEC] EDUSPEC HOLDINGS BERHAD
Announcement Date
30-Jun-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
30-Apr-2010 [#4]
Profit Trend
QoQ- -1470.56%
YoY- -23.77%
Quarter Report
Latest QR
Upcoming QR
EDUSPEC's Result
EDUSPEC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 30/04/10 31/01/10 31/10/09 30/07/09 CAGR
Revenue 18,228 13,582 79,344 12,925 4,213 4,592 3,864 197.71%
PBT -9,248 2,223 15,924 -11,148 -836 -1,646 -4,144 75.86%
Tax -36 -460 -420 196 138 208 0 -
NP -9,284 1,763 15,504 -10,952 -697 -1,438 -4,144 76.34%
-
NP to SH -8,348 1,752 15,372 -10,952 -697 -1,438 -4,144 63.64%
-
Tax Rate - 20.69% 2.64% - - - - -
Total Cost 27,512 11,819 63,840 23,877 4,910 6,030 8,008 138.20%
-
Net Worth 8,889 595,680 9,025 4,721 1,045 843 524 632.30%
Dividend
31/12/10 30/09/10 30/06/10 30/04/10 31/01/10 31/10/09 30/07/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 30/04/10 31/01/10 31/10/09 30/07/09 CAGR
Net Worth 8,889 595,680 9,025 4,721 1,045 843 524 632.30%
NOSH 329,242 291,136 291,136 177,504 137,631 138,269 138,133 84.19%
Ratio Analysis
31/12/10 30/09/10 30/06/10 30/04/10 31/01/10 31/10/09 30/07/09 CAGR
NP Margin -50.93% 12.98% 19.54% -84.74% -16.55% -31.32% -107.25% -
ROE -93.91% 0.29% 170.32% -231.95% -66.67% -170.49% -789.47% -
Per Share
31/12/10 30/09/10 30/06/10 30/04/10 31/01/10 31/10/09 30/07/09 CAGR
RPS 5.54 0.08 27.25 7.28 3.06 3.32 2.80 61.59%
EPS -2.64 0.01 5.28 -6.17 -0.51 -1.04 -3.00 -8.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.027 0.034 0.031 0.0266 0.0076 0.0061 0.0038 297.09%
Adjusted Per Share Value based on latest NOSH - 177,531
31/12/10 30/09/10 30/06/10 30/04/10 31/01/10 31/10/09 30/07/09 CAGR
RPS 1.42 1.06 6.20 1.01 0.33 0.36 0.30 198.42%
EPS -0.65 0.14 1.20 -0.86 -0.05 -0.11 -0.32 64.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0069 0.4653 0.0071 0.0037 0.0008 0.0007 0.0004 640.97%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 30/04/10 31/01/10 31/10/09 30/07/09 CAGR
Date 30/12/10 30/09/10 30/06/10 30/04/10 29/01/10 30/10/09 30/07/09 -
Price 0.17 0.19 0.14 0.12 0.09 0.06 0.07 -
P/RPS 3.07 245.09 0.51 1.65 2.94 1.81 2.50 15.53%
P/EPS -6.70 1,900.00 2.65 -1.94 -17.76 -5.77 -2.33 110.18%
EY -14.91 0.05 37.71 -51.42 -5.63 -17.33 -42.86 -52.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.30 5.59 4.52 4.51 11.84 9.84 18.42 -52.97%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 30/04/10 31/01/10 31/10/09 30/07/09 CAGR
Date 21/02/11 30/11/10 25/08/10 30/06/10 21/04/10 21/04/10 25/09/09 -
Price 0.14 0.20 0.14 0.14 0.12 0.12 0.09 -
P/RPS 2.53 257.99 0.51 1.92 3.92 3.61 3.22 -15.60%
P/EPS -5.52 2,000.00 2.65 -2.27 -23.68 -11.54 -3.00 53.54%
EY -18.11 0.05 37.71 -44.07 -4.22 -8.67 -33.33 -34.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.19 5.88 4.52 5.26 15.79 19.67 23.68 -65.61%

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