[EDUSPEC] QoQ Cumulative Quarter Result on 30-Sep-2013 [#4]

Stock
[EDUSPEC] EDUSPEC HOLDINGS BERHAD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
30-Sep-2013 [#4]
Profit Trend
QoQ- 291.05%
YoY- 55.56%
Quarter Report
Latest QR
Upcoming QR
EDUSPEC's Result
EDUSPEC's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 29,366 14,197 4,849 34,091 22,338 12,377 4,075 274.44%
PBT 124 -3,310 -3,796 1,100 -434 -2,610 -2,664 -
Tax -7 -4 -3 -252 -18 -12 0 -
NP 117 -3,314 -3,799 848 -452 -2,622 -2,664 -
-
NP to SH 176 -3,308 -3,787 854 -447 -2,637 -2,643 -
-
Tax Rate 5.65% - - 22.91% - - - -
Total Cost 29,249 17,511 8,648 33,243 22,790 14,999 6,739 166.79%
-
Net Worth 7,304,000 5,180,453 52,132 15,777 14,154 12,229 12,257 7064.74%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 7,304,000 5,180,453 52,132 15,777 14,154 12,229 12,257 7064.74%
NOSH 880,000 624,150 491,818 384,814 372,500 382,173 383,043 74.37%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 0.40% -23.34% -78.35% 2.49% -2.02% -21.18% -65.37% -
ROE 0.00% -0.06% -7.26% 5.41% -3.16% -21.56% -21.56% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 3.34 2.27 0.99 8.86 6.00 3.24 1.06 115.38%
EPS 0.02 -0.53 -0.77 0.27 -0.12 -0.69 -0.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.30 8.30 0.106 0.041 0.038 0.032 0.032 4008.71%
Adjusted Per Share Value based on latest NOSH - 381,025
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 2.29 1.11 0.38 2.66 1.75 0.97 0.32 272.69%
EPS 0.01 -0.26 -0.30 0.07 -0.03 -0.21 -0.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.7064 4.0473 0.0407 0.0123 0.0111 0.0096 0.0096 7052.77%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.26 0.26 0.16 0.125 0.075 0.08 0.09 -
P/RPS 7.79 11.43 16.23 1.41 1.25 2.47 8.46 -5.36%
P/EPS 1,300.00 -49.06 -20.78 56.33 -62.50 -11.59 -13.04 -
EY 0.08 -2.04 -4.81 1.78 -1.60 -8.63 -7.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.03 0.03 1.51 3.05 1.97 2.50 2.81 -95.19%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 29/05/14 25/02/14 29/11/13 30/08/13 30/05/13 27/02/13 -
Price 0.265 0.26 0.285 0.125 0.105 0.095 0.09 -
P/RPS 7.94 11.43 28.91 1.41 1.75 2.93 8.46 -4.15%
P/EPS 1,325.00 -49.06 -37.01 56.33 -87.50 -13.77 -13.04 -
EY 0.08 -2.04 -2.70 1.78 -1.14 -7.26 -7.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.03 0.03 2.69 3.05 2.76 2.97 2.81 -95.19%

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