[EDUSPEC] YoY Annualized Quarter Result on 31-Jan-2009 [#3]

Stock
[EDUSPEC] EDUSPEC HOLDINGS BERHAD
Announcement Date
26-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
31-Jan-2009 [#3]
Profit Trend
QoQ- -5.0%
YoY- -24.15%
Quarter Report
Latest QR
Upcoming QR
EDUSPEC's Result
EDUSPEC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Revenue 29,520 28,738 4,213 2,722 4,924 9,129 4,220 35.41%
PBT 809 560 -836 -7,224 -5,818 1,381 -9,029 -
Tax -128 -316 138 0 0 -408 0 -
NP 681 244 -697 -7,224 -5,818 973 -9,029 -
-
NP to SH 670 245 -697 -7,224 -5,818 973 -9,029 -
-
Tax Rate 15.82% 56.43% - - - 29.54% - -
Total Cost 28,838 28,494 4,910 9,946 10,742 8,156 13,249 12.88%
-
Net Worth 14,730 9,813 1,045 5,045 13,685 21,335 16,606 -1.85%
Dividend
30/06/12 30/06/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Net Worth 14,730 9,813 1,045 5,045 13,685 21,335 16,606 -1.85%
NOSH 359,285 306,666 137,631 137,862 138,101 137,735 96,604 22.71%
Ratio Analysis
30/06/12 30/06/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
NP Margin 2.31% 0.85% -16.55% -265.33% -118.17% 10.66% -213.97% -
ROE 4.55% 2.50% -66.67% -143.17% -42.52% 4.56% -54.37% -
Per Share
30/06/12 30/06/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 8.22 9.37 3.06 1.97 3.57 6.63 4.37 10.34%
EPS 0.19 0.08 -0.51 -5.24 -4.21 0.71 -9.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.041 0.032 0.0076 0.0366 0.0991 0.1549 0.1719 -20.01%
Adjusted Per Share Value based on latest NOSH - 138,391
30/06/12 30/06/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 2.31 2.24 0.33 0.21 0.38 0.71 0.33 35.42%
EPS 0.05 0.02 -0.05 -0.56 -0.45 0.08 -0.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0115 0.0077 0.0008 0.0039 0.0107 0.0167 0.013 -1.89%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 29/06/12 30/06/11 29/01/10 30/01/09 31/01/08 31/01/07 31/01/06 -
Price 0.11 0.11 0.09 0.06 0.07 0.19 0.17 -
P/RPS 1.34 1.17 2.94 3.04 1.96 2.87 3.89 -15.30%
P/EPS 58.93 137.50 -17.76 -1.15 -1.66 26.89 -1.82 -
EY 1.70 0.73 -5.63 -87.33 -60.19 3.72 -54.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.68 3.44 11.84 1.64 0.71 1.23 0.99 16.78%
Price Multiplier on Announcement Date
30/06/12 30/06/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 29/08/12 22/08/11 21/04/10 26/03/09 28/03/08 29/03/07 31/03/06 -
Price 0.09 0.11 0.12 0.05 0.09 0.17 0.17 -
P/RPS 1.10 1.17 3.92 2.53 2.52 2.56 3.89 -17.86%
P/EPS 48.21 137.50 -23.68 -0.95 -2.14 24.06 -1.82 -
EY 2.07 0.73 -4.22 -104.80 -46.81 4.16 -54.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.20 3.44 15.79 1.37 0.91 1.10 0.99 13.25%

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