[EDUSPEC] QoQ Annualized Quarter Result on 31-Jan-2007 [#3]

Stock
[EDUSPEC] EDUSPEC HOLDINGS BERHAD
Announcement Date
29-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
31-Jan-2007 [#3]
Profit Trend
QoQ- -76.0%
YoY- 110.78%
Quarter Report
Latest QR
Upcoming QR
EDUSPEC's Result
EDUSPEC's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Revenue 4,504 5,420 8,076 9,129 11,906 15,752 4,086 6.68%
PBT -6,196 -4,932 -2,241 1,381 4,658 8,480 -10,232 -28.35%
Tax 0 0 -376 -408 -602 0 537 -
NP -6,196 -4,932 -2,617 973 4,056 8,480 -9,695 -25.74%
-
NP to SH -6,196 -4,932 -2,617 973 4,056 8,480 -9,695 -25.74%
-
Tax Rate - - - 29.54% 12.92% 0.00% - -
Total Cost 10,700 10,352 10,693 8,156 7,850 7,272 13,781 -15.48%
-
Net Worth 14,922 16,832 18,064 21,335 22,611 22,659 16,062 -4.77%
Dividend
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Net Worth 14,922 16,832 18,064 21,335 22,611 22,659 16,062 -4.77%
NOSH 138,303 138,539 138,105 137,735 137,959 137,662 106,655 18.85%
Ratio Analysis
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
NP Margin -137.57% -91.00% -32.40% 10.66% 34.07% 53.83% -237.27% -
ROE -41.52% -29.30% -14.49% 4.56% 17.94% 37.42% -60.36% -
Per Share
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
RPS 3.26 3.91 5.85 6.63 8.63 11.44 3.83 -10.15%
EPS -4.48 -3.56 -1.90 0.71 2.94 6.16 -9.09 -37.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1079 0.1215 0.1308 0.1549 0.1639 0.1646 0.1506 -19.88%
Adjusted Per Share Value based on latest NOSH - 138,085
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
RPS 0.35 0.42 0.63 0.71 0.93 1.23 0.32 6.13%
EPS -0.48 -0.39 -0.20 0.08 0.32 0.66 -0.76 -26.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0117 0.0132 0.0141 0.0167 0.0177 0.0177 0.0125 -4.30%
Price Multiplier on Financial Quarter End Date
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Date 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 -
Price 0.09 0.09 0.17 0.19 0.19 0.18 0.16 -
P/RPS 2.76 2.30 2.91 2.87 2.20 1.57 4.18 -24.11%
P/EPS -2.01 -2.53 -8.97 26.89 6.46 2.92 -1.76 9.23%
EY -49.78 -39.56 -11.15 3.72 15.47 34.22 -56.81 -8.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.74 1.30 1.23 1.16 1.09 1.06 -15.00%
Price Multiplier on Announcement Date
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Date 19/12/07 26/09/07 29/06/07 29/03/07 28/12/06 29/09/06 30/06/06 -
Price 0.09 0.09 0.10 0.17 0.19 0.14 0.19 -
P/RPS 2.76 2.30 1.71 2.56 2.20 1.22 4.96 -32.27%
P/EPS -2.01 -2.53 -5.28 24.06 6.46 2.27 -2.09 -2.56%
EY -49.78 -39.56 -18.95 4.16 15.47 44.00 -47.84 2.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.74 0.76 1.10 1.16 0.85 1.26 -24.23%

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