[EDUSPEC] QoQ Annualized Quarter Result on 31-Jul-2006 [#1]

Stock
[EDUSPEC] EDUSPEC HOLDINGS BERHAD
Announcement Date
29-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
31-Jul-2006 [#1]
Profit Trend
QoQ- 187.47%
YoY- 544.68%
Quarter Report
Latest QR
Upcoming QR
EDUSPEC's Result
EDUSPEC's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Revenue 8,076 9,129 11,906 15,752 4,086 4,220 3,948 61.35%
PBT -2,241 1,381 4,658 8,480 -10,232 -9,029 -8,498 -58.97%
Tax -376 -408 -602 0 537 0 0 -
NP -2,617 973 4,056 8,480 -9,695 -9,029 -8,498 -54.49%
-
NP to SH -2,617 973 4,056 8,480 -9,695 -9,029 -8,498 -54.49%
-
Tax Rate - 29.54% 12.92% 0.00% - - - -
Total Cost 10,693 8,156 7,850 7,272 13,781 13,249 12,446 -9.65%
-
Net Worth 18,064 21,335 22,611 22,659 16,062 16,606 7,513 79.76%
Dividend
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Net Worth 18,064 21,335 22,611 22,659 16,062 16,606 7,513 79.76%
NOSH 138,105 137,735 137,959 137,662 106,655 96,604 80,018 44.02%
Ratio Analysis
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
NP Margin -32.40% 10.66% 34.07% 53.83% -237.27% -213.97% -215.25% -
ROE -14.49% 4.56% 17.94% 37.42% -60.36% -54.37% -113.10% -
Per Share
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 5.85 6.63 8.63 11.44 3.83 4.37 4.93 12.11%
EPS -1.90 0.71 2.94 6.16 -9.09 -9.35 -10.62 -68.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1308 0.1549 0.1639 0.1646 0.1506 0.1719 0.0939 24.80%
Adjusted Per Share Value based on latest NOSH - 137,662
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 0.69 0.78 1.01 1.34 0.35 0.36 0.34 60.50%
EPS -0.22 0.08 0.35 0.72 -0.83 -0.77 -0.72 -54.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0154 0.0182 0.0193 0.0193 0.0137 0.0141 0.0064 79.85%
Price Multiplier on Financial Quarter End Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 31/01/06 - -
Price 0.17 0.19 0.19 0.18 0.16 0.17 0.00 -
P/RPS 2.91 2.87 2.20 1.57 4.18 3.89 0.00 -
P/EPS -8.97 26.89 6.46 2.92 -1.76 -1.82 0.00 -
EY -11.15 3.72 15.47 34.22 -56.81 -54.98 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.23 1.16 1.09 1.06 0.99 0.00 -
Price Multiplier on Announcement Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 29/06/07 29/03/07 28/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.10 0.17 0.19 0.14 0.19 0.17 0.17 -
P/RPS 1.71 2.56 2.20 1.22 4.96 3.89 3.45 -37.45%
P/EPS -5.28 24.06 6.46 2.27 -2.09 -1.82 -1.60 122.13%
EY -18.95 4.16 15.47 44.00 -47.84 -54.98 -62.47 -54.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 1.10 1.16 0.85 1.26 0.99 1.81 -44.01%

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