[EDUSPEC] QoQ TTM Result on 30-Sep-2011 [#4]

Stock
[EDUSPEC] EDUSPEC HOLDINGS BERHAD
Announcement Date
30-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2011
Quarter
30-Sep-2011 [#4]
Profit Trend
QoQ- 92.39%
YoY- 103.23%
Quarter Report
Latest QR
Upcoming QR
EDUSPEC's Result
EDUSPEC's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 28,616 28,277 28,048 28,030 21,554 12,212 16,616 43.72%
PBT 1,004 789 584 817 420 -1,614 -13,657 -
Tax -321 -332 -337 -327 -102 -27 187 -
NP 683 457 247 490 318 -1,641 -13,470 -
-
NP to SH 690 415 -104 354 184 -1,718 -13,236 -
-
Tax Rate 31.97% 42.08% 57.71% 40.02% 24.29% - - -
Total Cost 27,933 27,820 27,801 27,540 21,236 13,853 30,086 -4.83%
-
Net Worth 15,128 12,950 12,171 14,959 10,493 0 8,889 42.59%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 15,128 12,950 12,171 14,959 10,493 0 8,889 42.59%
NOSH 368,983 370,000 368,840 339,999 327,931 335,454 329,242 7.90%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 2.39% 1.62% 0.88% 1.75% 1.48% -13.44% -81.07% -
ROE 4.56% 3.20% -0.85% 2.37% 1.75% 0.00% -148.89% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 7.76 7.64 7.60 8.24 6.57 3.64 5.05 33.19%
EPS 0.19 0.11 -0.03 0.10 0.06 -0.51 -4.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.041 0.035 0.033 0.044 0.032 0.00 0.027 32.14%
Adjusted Per Share Value based on latest NOSH - 339,999
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 2.24 2.21 2.19 2.19 1.68 0.95 1.30 43.77%
EPS 0.05 0.03 -0.01 0.03 0.01 -0.13 -1.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0118 0.0101 0.0095 0.0117 0.0082 0.00 0.0069 43.05%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.11 0.11 0.11 0.09 0.11 0.14 0.17 -
P/RPS 1.42 1.44 1.45 1.09 1.67 3.85 3.37 -43.82%
P/EPS 58.82 98.07 -390.12 86.44 196.05 -27.34 -4.23 -
EY 1.70 1.02 -0.26 1.16 0.51 -3.66 -23.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.68 3.14 3.33 2.05 3.44 0.00 6.30 -43.46%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 29/05/12 29/02/12 30/11/11 22/08/11 23/05/11 21/02/11 -
Price 0.09 0.12 0.11 0.12 0.11 0.13 0.14 -
P/RPS 1.16 1.57 1.45 1.46 1.67 3.57 2.77 -44.05%
P/EPS 48.13 106.99 -390.12 115.25 196.05 -25.38 -3.48 -
EY 2.08 0.93 -0.26 0.87 0.51 -3.94 -28.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.20 3.43 3.33 2.73 3.44 0.00 5.19 -43.60%

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