[EDUSPEC] YoY TTM Result on 31-Oct-2009 [#2]

Stock
[EDUSPEC] EDUSPEC HOLDINGS BERHAD
Announcement Date
21-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Oct-2009 [#2]
Profit Trend
QoQ- 35.63%
YoY- 47.43%
Quarter Report
Latest QR
Upcoming QR
EDUSPEC's Result
EDUSPEC's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 28,984 28,277 12,212 2,970 3,344 4,372 7,742 22.83%
PBT -261 789 -1,614 -4,234 -7,881 -7,671 -3,828 -34.18%
Tax -141 -332 -27 86 -10 -78 231 -
NP -402 457 -1,641 -4,148 -7,891 -7,749 -3,597 -28.92%
-
NP to SH -371 415 -1,718 -4,148 -7,891 -7,749 -3,597 -29.80%
-
Tax Rate - 42.08% - - - - - -
Total Cost 29,386 27,820 13,853 7,118 11,235 12,121 11,339 15.99%
-
Net Worth 0 12,950 0 840 6,993 14,906 21,775 -
Dividend
31/03/13 31/03/12 31/03/11 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Net Worth 0 12,950 0 840 6,993 14,906 21,775 -
NOSH 360,000 370,000 335,454 137,826 137,669 138,148 132,857 16.79%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
NP Margin -1.39% 1.62% -13.44% -139.66% -235.97% -177.24% -46.46% -
ROE 0.00% 3.20% 0.00% -493.38% -112.83% -51.99% -16.52% -
Per Share
31/03/13 31/03/12 31/03/11 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 8.05 7.64 3.64 2.15 2.43 3.16 5.83 5.15%
EPS -0.10 0.11 -0.51 -3.01 -5.73 -5.61 -2.71 -40.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.035 0.00 0.0061 0.0508 0.1079 0.1639 -
Adjusted Per Share Value based on latest NOSH - 137,826
31/03/13 31/03/12 31/03/11 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 2.26 2.21 0.95 0.23 0.26 0.34 0.60 22.94%
EPS -0.03 0.03 -0.13 -0.32 -0.62 -0.61 -0.28 -29.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.0101 0.00 0.0007 0.0055 0.0116 0.017 -
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 29/03/13 30/03/12 31/03/11 30/10/09 31/10/08 31/10/07 31/10/06 -
Price 0.08 0.11 0.14 0.06 0.09 0.09 0.19 -
P/RPS 0.99 1.44 3.85 2.78 3.71 2.84 3.26 -16.94%
P/EPS -77.63 98.07 -27.34 -1.99 -1.57 -1.60 -7.02 45.40%
EY -1.29 1.02 -3.66 -50.16 -63.69 -62.32 -14.25 -31.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 3.14 0.00 9.84 1.77 0.83 1.16 -
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 30/05/13 29/05/12 23/05/11 - 19/12/08 19/12/07 28/12/06 -
Price 0.095 0.12 0.13 0.00 0.06 0.09 0.19 -
P/RPS 1.18 1.57 3.57 0.00 2.47 2.84 3.26 -14.64%
P/EPS -92.18 106.99 -25.38 0.00 -1.05 -1.60 -7.02 49.35%
EY -1.08 0.93 -3.94 0.00 -95.53 -62.32 -14.25 -33.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 3.43 0.00 0.00 1.18 0.83 1.16 -

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