[EDUSPEC] QoQ TTM Result on 30-Apr-2010 [#4]

Stock
[EDUSPEC] EDUSPEC HOLDINGS BERHAD
Announcement Date
30-Jun-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
30-Apr-2010 [#4]
Profit Trend
QoQ- -2135.82%
YoY- -31.91%
Quarter Report
Latest QR
Upcoming QR
EDUSPEC's Result
EDUSPEC's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 30/04/10 31/01/10 31/10/09 30/07/09 CAGR
Revenue 16,616 12,925 14,255 15,221 3,162 2,970 2,317 299.68%
PBT -13,657 -11,148 -10,934 -11,970 -625 -4,234 -6,427 69.90%
Tax 187 196 299 299 103 86 -17 -
NP -13,470 -10,952 -10,635 -11,671 -522 -4,148 -6,444 67.95%
-
NP to SH -13,236 -10,952 -10,635 -11,671 -522 -4,148 -6,444 65.89%
-
Tax Rate - - - - - - - -
Total Cost 30,086 23,877 24,890 26,892 3,684 7,118 8,761 138.13%
-
Net Worth 8,889 10,189 0 4,722 1,069 840 524 632.30%
Dividend
31/12/10 30/09/10 30/06/10 30/04/10 31/01/10 31/10/09 30/07/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 30/04/10 31/01/10 31/10/09 30/07/09 CAGR
Net Worth 8,889 10,189 0 4,722 1,069 840 524 632.30%
NOSH 329,242 291,136 291,136 177,531 140,714 137,826 138,133 84.19%
Ratio Analysis
31/12/10 30/09/10 30/06/10 30/04/10 31/01/10 31/10/09 30/07/09 CAGR
NP Margin -81.07% -84.74% -74.61% -76.68% -16.51% -139.66% -278.12% -
ROE -148.89% -107.48% 0.00% -247.14% -48.81% -493.38% -1,227.65% -
Per Share
31/12/10 30/09/10 30/06/10 30/04/10 31/01/10 31/10/09 30/07/09 CAGR
RPS 5.05 4.44 4.90 8.57 2.25 2.15 1.68 116.84%
EPS -4.02 -3.76 -3.65 -6.57 -0.37 -3.01 -4.67 -10.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.027 0.035 0.00 0.0266 0.0076 0.0061 0.0038 297.09%
Adjusted Per Share Value based on latest NOSH - 177,531
31/12/10 30/09/10 30/06/10 30/04/10 31/01/10 31/10/09 30/07/09 CAGR
RPS 1.30 1.01 1.11 1.19 0.25 0.23 0.18 301.68%
EPS -1.03 -0.86 -0.83 -0.91 -0.04 -0.32 -0.50 66.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0069 0.008 0.00 0.0037 0.0008 0.0007 0.0004 640.97%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 30/04/10 31/01/10 31/10/09 30/07/09 CAGR
Date 30/12/10 30/09/10 30/06/10 30/04/10 29/01/10 30/10/09 30/07/09 -
Price 0.17 0.19 0.14 0.12 0.09 0.06 0.07 -
P/RPS 3.37 4.28 2.86 1.40 4.01 2.78 4.17 -13.91%
P/EPS -4.23 -5.05 -3.83 -1.83 -24.26 -1.99 -1.50 107.32%
EY -23.65 -19.80 -26.09 -54.78 -4.12 -50.16 -66.64 -51.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.30 5.43 0.00 4.51 11.84 9.84 18.42 -52.97%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 30/04/10 31/01/10 31/10/09 30/07/09 CAGR
Date 21/02/11 30/11/10 25/08/10 30/06/10 - - - -
Price 0.14 0.20 0.14 0.14 0.00 0.00 0.00 -
P/RPS 2.77 4.51 2.86 1.63 0.00 0.00 0.00 -
P/EPS -3.48 -5.32 -3.83 -2.13 0.00 0.00 0.00 -
EY -28.72 -18.81 -26.09 -46.96 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.19 5.71 0.00 5.26 0.00 0.00 0.00 -

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