[EDUSPEC] YoY Cumulative Quarter Result on 31-Jan-2010 [#3]

Stock
[EDUSPEC] EDUSPEC HOLDINGS BERHAD
Announcement Date
21-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Jan-2010 [#3]
Profit Trend
QoQ- 27.26%
YoY- 90.35%
Quarter Report
Latest QR
Upcoming QR
EDUSPEC's Result
EDUSPEC's Financial Summary
View:
Show?
Cumulative Result
30/06/13 30/06/12 30/06/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Revenue 22,338 22,140 21,554 3,160 2,042 3,693 6,847 20.23%
PBT -434 607 420 -627 -5,418 -4,364 1,036 -
Tax -18 -96 -237 104 0 0 -306 -35.69%
NP -452 511 183 -523 -5,418 -4,364 730 -
-
NP to SH -447 503 184 -523 -5,418 -4,364 730 -
-
Tax Rate - 15.82% 56.43% - - - 29.54% -
Total Cost 22,790 21,629 21,371 3,683 7,460 8,057 6,117 22.75%
-
Net Worth 14,154 14,730 9,813 1,046 5,045 13,685 21,335 -6.19%
Dividend
30/06/13 30/06/12 30/06/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Net Worth 14,154 14,730 9,813 1,046 5,045 13,685 21,335 -6.19%
NOSH 372,500 359,285 306,666 137,631 137,862 138,101 137,735 16.77%
Ratio Analysis
30/06/13 30/06/12 30/06/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
NP Margin -2.02% 2.31% 0.85% -16.55% -265.33% -118.17% 10.66% -
ROE -3.16% 3.41% 1.87% -50.00% -107.38% -31.89% 3.42% -
Per Share
30/06/13 30/06/12 30/06/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 6.00 6.16 7.03 2.30 1.48 2.67 4.97 2.97%
EPS -0.12 0.14 0.06 -0.38 -3.93 -3.16 0.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.038 0.041 0.032 0.0076 0.0366 0.0991 0.1549 -19.66%
Adjusted Per Share Value based on latest NOSH - 140,714
30/06/13 30/06/12 30/06/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 1.74 1.73 1.68 0.25 0.16 0.29 0.53 20.35%
EPS -0.03 0.04 0.01 -0.04 -0.42 -0.34 0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0111 0.0115 0.0077 0.0008 0.0039 0.0107 0.0167 -6.16%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 28/06/13 29/06/12 30/06/11 29/01/10 30/01/09 31/01/08 31/01/07 -
Price 0.075 0.11 0.11 0.09 0.06 0.07 0.19 -
P/RPS 1.25 1.79 1.57 3.92 4.05 2.62 3.82 -15.97%
P/EPS -62.50 78.57 183.33 -23.68 -1.53 -2.22 35.85 -
EY -1.60 1.27 0.55 -4.22 -65.50 -45.14 2.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.97 2.68 3.44 11.84 1.64 0.71 1.23 7.61%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 30/08/13 29/08/12 22/08/11 21/04/10 26/03/09 28/03/08 29/03/07 -
Price 0.105 0.09 0.11 0.12 0.05 0.09 0.17 -
P/RPS 1.75 1.46 1.57 5.23 3.38 3.37 3.42 -9.91%
P/EPS -87.50 64.29 183.33 -31.58 -1.27 -2.85 32.08 -
EY -1.14 1.56 0.55 -3.17 -78.60 -35.11 3.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.76 2.20 3.44 15.79 1.37 0.91 1.10 15.41%

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