[EDUSPEC] QoQ TTM Result on 31-Oct-2006 [#2]

Stock
[EDUSPEC] EDUSPEC HOLDINGS BERHAD
Announcement Date
28-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
31-Oct-2006 [#2]
Profit Trend
QoQ- 38.47%
YoY- 15.34%
Quarter Report
Latest QR
Upcoming QR
EDUSPEC's Result
EDUSPEC's Financial Summary
View:
Show?
TTM Result
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Revenue 5,490 8,073 7,445 7,742 6,753 3,763 3,165 44.51%
PBT -5,598 -2,245 -2,597 -3,828 -6,378 -10,405 -6,773 -11.95%
Tax -379 -379 226 231 532 532 0 -
NP -5,977 -2,624 -2,371 -3,597 -5,846 -9,873 -6,773 -8.01%
-
NP to SH -5,977 -2,624 -2,371 -3,597 -5,846 -9,873 -6,773 -8.01%
-
Tax Rate - - - - - - - -
Total Cost 11,467 10,697 9,816 11,339 12,599 13,636 9,938 10.03%
-
Net Worth 16,832 18,048 0 21,775 22,659 16,076 16,623 0.83%
Dividend
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Net Worth 16,832 18,048 0 21,775 22,659 16,076 16,623 0.83%
NOSH 138,539 137,983 138,085 132,857 137,662 106,751 96,704 27.16%
Ratio Analysis
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
NP Margin -108.87% -32.50% -31.85% -46.46% -86.57% -262.37% -214.00% -
ROE -35.51% -14.54% 0.00% -16.52% -25.80% -61.41% -40.74% -
Per Share
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 3.96 5.85 5.39 5.83 4.91 3.52 3.27 13.65%
EPS -4.31 -1.90 -1.72 -2.71 -4.25 -9.25 -7.00 -27.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1215 0.1308 0.00 0.1639 0.1646 0.1506 0.1719 -20.70%
Adjusted Per Share Value based on latest NOSH - 132,857
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 0.43 0.63 0.58 0.60 0.53 0.29 0.25 43.69%
EPS -0.47 -0.20 -0.19 -0.28 -0.46 -0.77 -0.53 -7.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0131 0.0141 0.00 0.017 0.0177 0.0125 0.013 0.51%
Price Multiplier on Financial Quarter End Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 31/01/06 -
Price 0.09 0.17 0.19 0.19 0.18 0.16 0.17 -
P/RPS 2.27 2.91 3.52 3.26 3.67 4.54 5.19 -42.46%
P/EPS -2.09 -8.94 -11.07 -7.02 -4.24 -1.73 -2.43 -9.58%
EY -47.94 -11.19 -9.04 -14.25 -23.59 -57.80 -41.20 10.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 1.30 0.00 1.16 1.09 1.06 0.99 -17.68%
Price Multiplier on Announcement Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 26/09/07 29/06/07 29/03/07 28/12/06 29/09/06 30/06/06 - -
Price 0.09 0.10 0.17 0.19 0.14 0.19 0.00 -
P/RPS 2.27 1.71 3.15 3.26 2.85 5.39 0.00 -
P/EPS -2.09 -5.26 -9.90 -7.02 -3.30 -2.05 0.00 -
EY -47.94 -19.02 -10.10 -14.25 -30.33 -48.68 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.76 0.00 1.16 0.85 1.26 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