[EDUSPEC] YoY Annualized Quarter Result on 31-Jul-2008 [#1]

Stock
[EDUSPEC] EDUSPEC HOLDINGS BERHAD
Announcement Date
25-Sep-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
31-Jul-2008 [#1]
Profit Trend
QoQ- 14.6%
YoY- -30.49%
Quarter Report
Latest QR
Upcoming QR
EDUSPEC's Result
EDUSPEC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 31/12/10 30/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Revenue 18,300 18,228 3,864 2,564 5,420 15,752 948 58.56%
PBT -10,180 -9,248 -4,144 -6,436 -4,932 8,480 -1,907 29.79%
Tax -76 -36 0 0 0 0 0 -
NP -10,256 -9,284 -4,144 -6,436 -4,932 8,480 -1,907 29.94%
-
NP to SH -10,180 -8,348 -4,144 -6,436 -4,932 8,480 -1,907 29.79%
-
Tax Rate - - - - - 0.00% - -
Total Cost 28,556 27,512 8,008 9,000 10,352 7,272 2,855 43.13%
-
Net Worth 12,171 8,889 524 8,801 16,832 22,659 6,358 10.64%
Dividend
31/12/11 31/12/10 30/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 31/12/10 30/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Net Worth 12,171 8,889 524 8,801 16,832 22,659 6,358 10.64%
NOSH 368,840 329,242 138,133 137,521 138,539 137,662 54,485 34.68%
Ratio Analysis
31/12/11 31/12/10 30/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
NP Margin -56.04% -50.93% -107.25% -251.01% -91.00% 53.83% -201.16% -
ROE -83.64% -93.91% -789.47% -73.12% -29.30% 37.42% -29.99% -
Per Share
31/12/11 31/12/10 30/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
RPS 4.96 5.54 2.80 1.86 3.91 11.44 1.74 17.71%
EPS -2.76 -2.64 -3.00 -4.68 -3.56 6.16 -3.50 -3.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.033 0.027 0.0038 0.064 0.1215 0.1646 0.1167 -17.85%
Adjusted Per Share Value based on latest NOSH - 137,521
31/12/11 31/12/10 30/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
RPS 1.43 1.42 0.30 0.20 0.42 1.23 0.07 59.96%
EPS -0.79 -0.65 -0.32 -0.50 -0.38 0.66 -0.15 29.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0095 0.0069 0.0004 0.0069 0.0131 0.0177 0.005 10.51%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 30/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Date 30/12/11 30/12/10 30/07/09 31/07/08 31/07/07 31/07/06 - -
Price 0.11 0.17 0.07 0.08 0.09 0.18 0.00 -
P/RPS 2.22 3.07 2.50 4.29 2.30 1.57 0.00 -
P/EPS -3.99 -6.70 -2.33 -1.71 -2.53 2.92 0.00 -
EY -25.09 -14.91 -42.86 -58.50 -39.56 34.22 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.33 6.30 18.42 1.25 0.74 1.09 0.00 -
Price Multiplier on Announcement Date
31/12/11 31/12/10 30/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Date 29/02/12 21/02/11 25/09/09 25/09/08 26/09/07 29/09/06 21/11/05 -
Price 0.11 0.14 0.09 0.03 0.09 0.14 0.00 -
P/RPS 2.22 2.53 3.22 1.61 2.30 1.22 0.00 -
P/EPS -3.99 -5.52 -3.00 -0.64 -2.53 2.27 0.00 -
EY -25.09 -18.11 -33.33 -156.00 -39.56 44.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.33 5.19 23.68 0.47 0.74 0.85 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