[EDUSPEC] QoQ TTM Result on 31-Dec-2010 [#1]

Stock
[EDUSPEC] EDUSPEC HOLDINGS BERHAD
Announcement Date
21-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2011
Quarter
31-Dec-2010 [#1]
Profit Trend
QoQ- -20.85%
YoY- -105.4%
Quarter Report
Latest QR
Upcoming QR
EDUSPEC's Result
EDUSPEC's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 30/04/10 CAGR
Revenue 28,030 21,554 12,212 16,616 12,925 14,255 15,221 53.76%
PBT 817 420 -1,614 -13,657 -11,148 -10,934 -11,970 -
Tax -327 -102 -27 187 196 299 299 -
NP 490 318 -1,641 -13,470 -10,952 -10,635 -11,671 -
-
NP to SH 354 184 -1,718 -13,236 -10,952 -10,635 -11,671 -
-
Tax Rate 40.02% 24.29% - - - - - -
Total Cost 27,540 21,236 13,853 30,086 23,877 24,890 26,892 1.69%
-
Net Worth 14,959 10,493 0 8,889 10,189 0 4,722 125.35%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 30/04/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 30/04/10 CAGR
Net Worth 14,959 10,493 0 8,889 10,189 0 4,722 125.35%
NOSH 339,999 327,931 335,454 329,242 291,136 291,136 177,531 58.07%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 30/04/10 CAGR
NP Margin 1.75% 1.48% -13.44% -81.07% -84.74% -74.61% -76.68% -
ROE 2.37% 1.75% 0.00% -148.89% -107.48% 0.00% -247.14% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 30/04/10 CAGR
RPS 8.24 6.57 3.64 5.05 4.44 4.90 8.57 -2.72%
EPS 0.10 0.06 -0.51 -4.02 -3.76 -3.65 -6.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.044 0.032 0.00 0.027 0.035 0.00 0.0266 42.56%
Adjusted Per Share Value based on latest NOSH - 329,242
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 30/04/10 CAGR
RPS 2.19 1.68 0.95 1.30 1.01 1.11 1.19 53.69%
EPS 0.03 0.01 -0.13 -1.03 -0.85 -0.83 -0.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0117 0.0082 0.00 0.0069 0.008 0.00 0.0037 125.06%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 30/04/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 30/04/10 -
Price 0.09 0.11 0.14 0.17 0.19 0.14 0.12 -
P/RPS 1.09 1.67 3.85 3.37 4.28 2.86 1.40 -16.16%
P/EPS 86.44 196.05 -27.34 -4.23 -5.05 -3.83 -1.83 -
EY 1.16 0.51 -3.66 -23.65 -19.80 -26.09 -54.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.05 3.44 0.00 6.30 5.43 0.00 4.51 -42.62%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 30/04/10 CAGR
Date 30/11/11 22/08/11 23/05/11 21/02/11 30/11/10 25/08/10 30/06/10 -
Price 0.12 0.11 0.13 0.14 0.20 0.14 0.14 -
P/RPS 1.46 1.67 3.57 2.77 4.51 2.86 1.63 -7.46%
P/EPS 115.25 196.05 -25.38 -3.48 -5.32 -3.83 -2.13 -
EY 0.87 0.51 -3.94 -28.72 -18.81 -26.09 -46.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.73 3.44 0.00 5.19 5.71 0.00 5.26 -37.00%

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