[EDUSPEC] QoQ Cumulative Quarter Result on 31-Mar-2012 [#2]

Stock
[EDUSPEC] EDUSPEC HOLDINGS BERHAD
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
31-Mar-2012 [#2]
Profit Trend
QoQ- 34.89%
YoY- 3.55%
Quarter Report
Latest QR
Upcoming QR
EDUSPEC's Result
EDUSPEC's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 4,075 29,066 22,140 12,459 4,575 28,030 21,554 -66.89%
PBT -2,664 707 607 -1,642 -2,545 817 420 -
Tax 0 -160 -96 -32 -19 -327 -237 -
NP -2,664 547 511 -1,674 -2,564 490 183 -
-
NP to SH -2,643 549 503 -1,657 -2,545 354 184 -
-
Tax Rate - 22.63% 15.82% - - 40.02% 56.43% -
Total Cost 6,739 28,519 21,629 14,133 7,139 27,540 21,371 -53.50%
-
Net Worth 12,257 1,427,399 14,730 12,887 12,171 14,159 9,813 15.90%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 12,257 1,427,399 14,730 12,887 12,171 14,159 9,813 15.90%
NOSH 383,043 365,999 359,285 368,222 368,840 321,818 306,666 15.90%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -65.37% 1.88% 2.31% -13.44% -56.04% 1.75% 0.85% -
ROE -21.56% 0.04% 3.41% -12.86% -20.91% 2.50% 1.87% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 1.06 7.94 6.16 3.38 1.24 8.71 7.03 -71.50%
EPS -0.69 0.15 0.14 -0.45 -0.69 0.11 0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.032 3.90 0.041 0.035 0.033 0.044 0.032 0.00%
Adjusted Per Share Value based on latest NOSH - 370,000
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 0.32 2.27 1.73 0.97 0.36 2.19 1.68 -66.72%
EPS -0.21 0.04 0.04 -0.13 -0.20 0.03 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0096 1.115 0.0115 0.0101 0.0095 0.0111 0.0077 15.76%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.09 0.09 0.11 0.11 0.11 0.09 0.11 -
P/RPS 8.46 1.13 1.79 3.25 8.87 1.03 1.57 205.79%
P/EPS -13.04 60.00 78.57 -24.44 -15.94 81.82 183.33 -
EY -7.67 1.67 1.27 -4.09 -6.27 1.22 0.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.81 0.02 2.68 3.14 3.33 2.05 3.44 -12.56%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 27/11/12 29/08/12 29/05/12 29/02/12 30/11/11 22/08/11 -
Price 0.09 0.08 0.09 0.12 0.11 0.12 0.11 -
P/RPS 8.46 1.01 1.46 3.55 8.87 1.38 1.57 205.79%
P/EPS -13.04 53.33 64.29 -26.67 -15.94 109.09 183.33 -
EY -7.67 1.88 1.56 -3.75 -6.27 0.92 0.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.81 0.02 2.20 3.43 3.33 2.73 3.44 -12.56%

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