[EDUSPEC] YoY Annualized Quarter Result on 31-Dec-2012 [#1]

Stock
[EDUSPEC] EDUSPEC HOLDINGS BERHAD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
31-Dec-2012 [#1]
Profit Trend
QoQ- -2025.68%
YoY- -3.85%
Quarter Report
Latest QR
Upcoming QR
EDUSPEC's Result
EDUSPEC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 30/07/09 CAGR
Revenue 39,484 35,752 19,396 16,300 18,300 18,228 3,864 43.58%
PBT -16,832 -14,564 -15,184 -10,656 -10,180 -9,248 -4,144 24.37%
Tax -612 0 -12 0 -76 -36 0 -
NP -17,444 -14,564 -15,196 -10,656 -10,256 -9,284 -4,144 25.07%
-
NP to SH -16,640 -13,536 -15,148 -10,572 -10,180 -8,348 -4,144 24.15%
-
Tax Rate - - - - - - - -
Total Cost 56,928 50,316 34,592 26,956 28,556 27,512 8,008 35.70%
-
Net Worth 95,934 60,758 52,132 12,257 12,171 8,889 524 124.99%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 30/07/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 30/07/09 CAGR
Net Worth 95,934 60,758 52,132 12,257 12,171 8,889 524 124.99%
NOSH 848,979 769,090 491,818 383,043 368,840 329,242 138,133 32.66%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 30/07/09 CAGR
NP Margin -44.18% -40.74% -78.35% -65.37% -56.04% -50.93% -107.25% -
ROE -17.35% -22.28% -29.06% -86.25% -83.64% -93.91% -789.47% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 30/07/09 CAGR
RPS 4.65 4.65 3.94 4.26 4.96 5.54 2.80 8.21%
EPS -1.96 -1.76 -3.08 -2.76 -2.76 -2.64 -3.00 -6.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.113 0.079 0.106 0.032 0.033 0.027 0.0038 69.55%
Adjusted Per Share Value based on latest NOSH - 383,043
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 30/07/09 CAGR
RPS 3.08 2.79 1.51 1.27 1.43 1.42 0.30 43.69%
EPS -1.30 -1.06 -1.18 -0.82 -0.79 -0.65 -0.32 24.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0749 0.0474 0.0407 0.0096 0.0095 0.0069 0.0004 125.78%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 30/07/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 30/07/09 -
Price 0.315 0.245 0.16 0.09 0.11 0.17 0.07 -
P/RPS 6.77 5.27 4.06 2.11 2.22 3.07 2.50 16.77%
P/EPS -16.07 -13.92 -5.19 -3.26 -3.99 -6.70 -2.33 35.06%
EY -6.22 -7.18 -19.25 -30.67 -25.09 -14.91 -42.86 -25.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.79 3.10 1.51 2.81 3.33 6.30 18.42 -25.45%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 30/07/09 CAGR
Date 29/02/16 26/02/15 25/02/14 27/02/13 29/02/12 21/02/11 25/09/09 -
Price 0.30 0.35 0.285 0.09 0.11 0.14 0.09 -
P/RPS 6.45 7.53 7.23 2.11 2.22 2.53 3.22 11.41%
P/EPS -15.31 -19.89 -9.25 -3.26 -3.99 -5.52 -3.00 28.87%
EY -6.53 -5.03 -10.81 -30.67 -25.09 -18.11 -33.33 -22.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.65 4.43 2.69 2.81 3.33 5.19 23.68 -28.88%

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