[EDUSPEC] QoQ Cumulative Quarter Result on 30-Sep-2012 [#4]

Stock
[EDUSPEC] EDUSPEC HOLDINGS BERHAD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
30-Sep-2012 [#4]
Profit Trend
QoQ- 9.15%
YoY- 55.08%
Quarter Report
Latest QR
Upcoming QR
EDUSPEC's Result
EDUSPEC's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 22,338 12,377 4,075 29,066 22,140 12,459 4,575 188.08%
PBT -434 -2,610 -2,664 707 607 -1,642 -2,545 -69.28%
Tax -18 -12 0 -160 -96 -32 -19 -3.54%
NP -452 -2,622 -2,664 547 511 -1,674 -2,564 -68.59%
-
NP to SH -447 -2,637 -2,643 549 503 -1,657 -2,545 -68.67%
-
Tax Rate - - - 22.63% 15.82% - - -
Total Cost 22,790 14,999 6,739 28,519 21,629 14,133 7,139 116.95%
-
Net Worth 14,154 12,229 12,257 1,427,399 14,730 12,887 12,171 10.59%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 14,154 12,229 12,257 1,427,399 14,730 12,887 12,171 10.59%
NOSH 372,500 382,173 383,043 365,999 359,285 368,222 368,840 0.66%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -2.02% -21.18% -65.37% 1.88% 2.31% -13.44% -56.04% -
ROE -3.16% -21.56% -21.56% 0.04% 3.41% -12.86% -20.91% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 6.00 3.24 1.06 7.94 6.16 3.38 1.24 186.35%
EPS -0.12 -0.69 -0.69 0.15 0.14 -0.45 -0.69 -68.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.038 0.032 0.032 3.90 0.041 0.035 0.033 9.87%
Adjusted Per Share Value based on latest NOSH - 270,000
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 1.75 0.97 0.32 2.27 1.73 0.97 0.36 187.23%
EPS -0.03 -0.21 -0.21 0.04 0.04 -0.13 -0.20 -71.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0111 0.0096 0.0096 1.1152 0.0115 0.0101 0.0095 10.94%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.075 0.08 0.09 0.09 0.11 0.11 0.11 -
P/RPS 1.25 2.47 8.46 1.13 1.79 3.25 8.87 -72.95%
P/EPS -62.50 -11.59 -13.04 60.00 78.57 -24.44 -15.94 148.86%
EY -1.60 -8.63 -7.67 1.67 1.27 -4.09 -6.27 -59.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.97 2.50 2.81 0.02 2.68 3.14 3.33 -29.55%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 30/05/13 27/02/13 27/11/12 29/08/12 29/05/12 29/02/12 -
Price 0.105 0.095 0.09 0.08 0.09 0.12 0.11 -
P/RPS 1.75 2.93 8.46 1.01 1.46 3.55 8.87 -66.14%
P/EPS -87.50 -13.77 -13.04 53.33 64.29 -26.67 -15.94 211.50%
EY -1.14 -7.26 -7.67 1.88 1.56 -3.75 -6.27 -67.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.76 2.97 2.81 0.02 2.20 3.43 3.33 -11.77%

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