[EDUSPEC] QoQ Annualized Quarter Result on 30-Jul-2009 [#1]

Stock
[EDUSPEC] EDUSPEC HOLDINGS BERHAD
Announcement Date
25-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
30-Jul-2009 [#1]
Profit Trend
QoQ--%
YoY- 35.61%
Quarter Report
Latest QR
Upcoming QR
EDUSPEC's Result
EDUSPEC's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/10 31/01/10 31/10/09 30/07/09 30/06/09 30/04/09 31/01/09 CAGR
Revenue 12,925 4,213 4,592 3,864 0 2,716 2,722 249.87%
PBT -11,148 -836 -1,646 -4,144 0 -8,832 -7,224 41.73%
Tax 196 138 208 0 0 -17 0 -
NP -10,952 -697 -1,438 -4,144 0 -8,849 -7,224 39.72%
-
NP to SH -10,952 -697 -1,438 -4,144 0 -8,849 -7,224 39.72%
-
Tax Rate - - - - - - - -
Total Cost 23,877 4,910 6,030 8,008 0 11,565 9,946 102.19%
-
Net Worth 4,721 1,045 843 524 0 1,615 5,045 -5.19%
Dividend
30/04/10 31/01/10 31/10/09 30/07/09 30/06/09 30/04/09 31/01/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/10 31/01/10 31/10/09 30/07/09 30/06/09 30/04/09 31/01/09 CAGR
Net Worth 4,721 1,045 843 524 0 1,615 5,045 -5.19%
NOSH 177,504 137,631 138,269 138,133 138,049 138,049 137,862 22.53%
Ratio Analysis
30/04/10 31/01/10 31/10/09 30/07/09 30/06/09 30/04/09 31/01/09 CAGR
NP Margin -84.74% -16.55% -31.32% -107.25% 0.00% -325.81% -265.33% -
ROE -231.95% -66.67% -170.49% -789.47% 0.00% -547.86% -143.17% -
Per Share
30/04/10 31/01/10 31/10/09 30/07/09 30/06/09 30/04/09 31/01/09 CAGR
RPS 7.28 3.06 3.32 2.80 0.00 1.97 1.97 186.01%
EPS -6.17 -0.51 -1.04 -3.00 0.00 -6.41 -5.24 14.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0266 0.0076 0.0061 0.0038 0.00 0.0117 0.0366 -22.63%
Adjusted Per Share Value based on latest NOSH - 138,133
30/04/10 31/01/10 31/10/09 30/07/09 30/06/09 30/04/09 31/01/09 CAGR
RPS 1.01 0.33 0.36 0.30 0.00 0.21 0.21 253.49%
EPS -0.85 -0.05 -0.11 -0.32 0.00 -0.69 -0.56 39.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0037 0.0008 0.0007 0.0004 0.00 0.0013 0.0039 -4.14%
Price Multiplier on Financial Quarter End Date
30/04/10 31/01/10 31/10/09 30/07/09 30/06/09 30/04/09 31/01/09 CAGR
Date 30/04/10 29/01/10 30/10/09 30/07/09 30/06/09 30/04/09 30/01/09 -
Price 0.12 0.09 0.06 0.07 0.04 0.06 0.06 -
P/RPS 1.65 2.94 1.81 2.50 0.00 3.05 3.04 -38.81%
P/EPS -1.94 -17.76 -5.77 -2.33 0.00 -0.94 -1.15 52.25%
EY -51.42 -5.63 -17.33 -42.86 0.00 -106.83 -87.33 -34.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.51 11.84 9.84 18.42 0.00 5.13 1.64 125.53%
Price Multiplier on Announcement Date
30/04/10 31/01/10 31/10/09 30/07/09 30/06/09 30/04/09 31/01/09 CAGR
Date 30/06/10 21/04/10 21/04/10 25/09/09 - 30/06/09 26/03/09 -
Price 0.14 0.12 0.12 0.09 0.00 0.04 0.05 -
P/RPS 1.92 3.92 3.61 3.22 0.00 2.03 2.53 -19.89%
P/EPS -2.27 -23.68 -11.54 -3.00 0.00 -0.62 -0.95 101.43%
EY -44.07 -4.22 -8.67 -33.33 0.00 -160.25 -104.80 -50.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.26 15.79 19.67 23.68 0.00 3.42 1.37 194.93%

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