[EDUSPEC] QoQ Annualized Quarter Result on 31-Dec-2012 [#1]

Stock
[EDUSPEC] EDUSPEC HOLDINGS BERHAD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
31-Dec-2012 [#1]
Profit Trend
QoQ- -2025.68%
YoY- -3.85%
Quarter Report
Latest QR
Upcoming QR
EDUSPEC's Result
EDUSPEC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 34,091 29,784 24,754 16,300 29,066 29,520 24,918 23.21%
PBT 1,100 -578 -5,220 -10,656 707 809 -3,284 -
Tax -252 -24 -24 0 -160 -128 -64 149.14%
NP 848 -602 -5,244 -10,656 547 681 -3,348 -
-
NP to SH 854 -596 -5,274 -10,572 549 670 -3,314 -
-
Tax Rate 22.91% - - - 22.63% 15.82% - -
Total Cost 33,243 30,386 29,998 26,956 28,519 28,838 28,266 11.40%
-
Net Worth 15,777 14,154 12,229 12,257 1,427,399 14,730 12,887 14.42%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 15,777 14,154 12,229 12,257 1,427,399 14,730 12,887 14.42%
NOSH 384,814 372,500 382,173 383,043 365,999 359,285 368,222 2.97%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 2.49% -2.02% -21.18% -65.37% 1.88% 2.31% -13.44% -
ROE 5.41% -4.21% -43.13% -86.25% 0.04% 4.55% -25.71% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 8.86 8.00 6.48 4.26 7.94 8.22 6.77 19.62%
EPS 0.27 -0.16 -1.38 -2.76 0.15 0.19 -0.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.041 0.038 0.032 0.032 3.90 0.041 0.035 11.11%
Adjusted Per Share Value based on latest NOSH - 383,043
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 2.66 2.33 1.93 1.27 2.27 2.31 1.95 22.97%
EPS 0.07 -0.05 -0.41 -0.83 0.04 0.05 -0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0123 0.0111 0.0096 0.0096 1.115 0.0115 0.0101 14.02%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.125 0.075 0.08 0.09 0.09 0.11 0.11 -
P/RPS 1.41 0.94 1.24 2.11 1.13 1.34 1.63 -9.20%
P/EPS 56.33 -46.88 -5.80 -3.26 60.00 58.93 -12.22 -
EY 1.78 -2.13 -17.25 -30.67 1.67 1.70 -8.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.05 1.97 2.50 2.81 0.02 2.68 3.14 -1.91%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 30/08/13 30/05/13 27/02/13 27/11/12 29/08/12 29/05/12 -
Price 0.125 0.105 0.095 0.09 0.08 0.09 0.12 -
P/RPS 1.41 1.31 1.47 2.11 1.01 1.10 1.77 -14.05%
P/EPS 56.33 -65.63 -6.88 -3.26 53.33 48.21 -13.33 -
EY 1.78 -1.52 -14.53 -30.67 1.88 2.07 -7.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.05 2.76 2.97 2.81 0.02 2.20 3.43 -7.52%

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