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

Stock
[EDUSPEC] EDUSPEC HOLDINGS BERHAD
Announcement Date
30-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
30-Sep-2010 [#4]
Profit Trend
QoQ- -88.6%
YoY- 116.0%
Quarter Report
Latest QR
Upcoming QR
EDUSPEC's Result
EDUSPEC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 30/04/10 31/01/10 CAGR
Revenue 28,738 24,424 18,228 13,582 79,344 12,925 4,213 289.93%
PBT 560 -3,228 -9,248 2,223 15,924 -11,148 -836 -
Tax -316 -54 -36 -460 -420 196 138 -
NP 244 -3,282 -9,284 1,763 15,504 -10,952 -697 -
-
NP to SH 245 -3,436 -8,348 1,752 15,372 -10,952 -697 -
-
Tax Rate 56.43% - - 20.69% 2.64% - - -
Total Cost 28,494 27,706 27,512 11,819 63,840 23,877 4,910 247.73%
-
Net Worth 9,813 0 8,889 595,680 9,025 4,721 1,045 389.07%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 30/04/10 31/01/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 30/04/10 31/01/10 CAGR
Net Worth 9,813 0 8,889 595,680 9,025 4,721 1,045 389.07%
NOSH 306,666 335,454 329,242 291,136 291,136 177,504 137,631 76.44%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 30/04/10 31/01/10 CAGR
NP Margin 0.85% -13.44% -50.93% 12.98% 19.54% -84.74% -16.55% -
ROE 2.50% 0.00% -93.91% 0.29% 170.32% -231.95% -66.67% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 30/04/10 31/01/10 CAGR
RPS 9.37 7.28 5.54 0.08 27.25 7.28 3.06 121.03%
EPS 0.08 0.00 -2.64 0.01 5.28 -6.17 -0.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.032 0.00 0.027 0.034 0.031 0.0266 0.0076 177.00%
Adjusted Per Share Value based on latest NOSH - 291,136
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 30/04/10 31/01/10 CAGR
RPS 2.24 1.91 1.42 1.06 6.19 1.01 0.33 288.58%
EPS 0.02 -0.27 -0.65 0.14 1.20 -0.85 -0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0077 0.00 0.0069 0.4648 0.007 0.0037 0.0008 397.70%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 30/04/10 31/01/10 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 30/04/10 29/01/10 -
Price 0.11 0.14 0.17 0.19 0.14 0.12 0.09 -
P/RPS 1.17 1.92 3.07 245.09 0.51 1.65 2.94 -47.95%
P/EPS 137.50 -13.67 -6.70 1,900.00 2.65 -1.94 -17.76 -
EY 0.73 -7.32 -14.91 0.05 37.71 -51.42 -5.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.44 0.00 6.30 5.59 4.52 4.51 11.84 -58.35%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 30/04/10 31/01/10 CAGR
Date 22/08/11 23/05/11 21/02/11 30/11/10 25/08/10 30/06/10 21/04/10 -
Price 0.11 0.13 0.14 0.20 0.14 0.14 0.12 -
P/RPS 1.17 1.79 2.53 257.99 0.51 1.92 3.92 -57.55%
P/EPS 137.50 -12.69 -5.52 2,000.00 2.65 -2.27 -23.68 -
EY 0.73 -7.88 -18.11 0.05 37.71 -44.07 -4.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.44 0.00 5.19 5.88 4.52 5.26 15.79 -66.04%

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