[EDUSPEC] QoQ Annualized Quarter Result on 31-Jan-2006 [#3]

Stock
[EDUSPEC] EDUSPEC HOLDINGS BERHAD
Announcement Date
31-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
31-Jan-2006 [#3]
Profit Trend
QoQ- -6.25%
YoY--%
Quarter Report
Latest QR
Upcoming QR
EDUSPEC's Result
EDUSPEC's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Revenue 11,906 15,752 4,086 4,220 3,948 948 0 -
PBT 4,658 8,480 -10,232 -9,029 -8,498 -1,907 0 -
Tax -602 0 537 0 0 0 0 -
NP 4,056 8,480 -9,695 -9,029 -8,498 -1,907 0 -
-
NP to SH 4,056 8,480 -9,695 -9,029 -8,498 -1,907 0 -
-
Tax Rate 12.92% 0.00% - - - - - -
Total Cost 7,850 7,272 13,781 13,249 12,446 2,855 0 -
-
Net Worth 22,611 22,659 16,062 16,606 7,513 6,358 0 -
Dividend
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Net Worth 22,611 22,659 16,062 16,606 7,513 6,358 0 -
NOSH 137,959 137,662 106,655 96,604 80,018 54,485 0 -
Ratio Analysis
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
NP Margin 34.07% 53.83% -237.27% -213.97% -215.25% -201.16% 0.00% -
ROE 17.94% 37.42% -60.36% -54.37% -113.10% -29.99% 0.00% -
Per Share
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
RPS 8.63 11.44 3.83 4.37 4.93 1.74 0.00 -
EPS 2.94 6.16 -9.09 -9.35 -10.62 -3.50 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1639 0.1646 0.1506 0.1719 0.0939 0.1167 0.2248 -18.94%
Adjusted Per Share Value based on latest NOSH - 96,704
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
RPS 0.93 1.23 0.32 0.33 0.31 0.07 0.00 -
EPS 0.32 0.66 -0.76 -0.71 -0.66 -0.15 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0177 0.0177 0.0125 0.013 0.0059 0.005 0.2248 -81.54%
Price Multiplier on Financial Quarter End Date
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Date 31/10/06 31/07/06 28/04/06 31/01/06 - - - -
Price 0.19 0.18 0.16 0.17 0.00 0.00 0.00 -
P/RPS 2.20 1.57 4.18 3.89 0.00 0.00 0.00 -
P/EPS 6.46 2.92 -1.76 -1.82 0.00 0.00 0.00 -
EY 15.47 34.22 -56.81 -54.98 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.09 1.06 0.99 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Date 28/12/06 29/09/06 30/06/06 31/03/06 30/12/05 21/11/05 - -
Price 0.19 0.14 0.19 0.17 0.17 0.00 0.00 -
P/RPS 2.20 1.22 4.96 3.89 3.45 0.00 0.00 -
P/EPS 6.46 2.27 -2.09 -1.82 -1.60 0.00 0.00 -
EY 15.47 44.00 -47.84 -54.98 -62.47 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 0.85 1.26 0.99 1.81 0.00 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