[EDUSPEC] YoY Annualized Quarter Result on 30-Jul-2009 [#1]

Stock
[EDUSPEC] EDUSPEC HOLDINGS BERHAD
Announcement Date
25-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
30-Jul-2009 [#1]
Profit Trend
QoQ--%
YoY- 35.61%
Quarter Report
Latest QR
Upcoming QR
EDUSPEC's Result
EDUSPEC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 30/07/09 31/07/08 31/07/07 31/07/06 CAGR
Revenue 16,300 18,300 18,228 3,864 2,564 5,420 15,752 0.53%
PBT -10,656 -10,180 -9,248 -4,144 -6,436 -4,932 8,480 -
Tax 0 -76 -36 0 0 0 0 -
NP -10,656 -10,256 -9,284 -4,144 -6,436 -4,932 8,480 -
-
NP to SH -10,572 -10,180 -8,348 -4,144 -6,436 -4,932 8,480 -
-
Tax Rate - - - - - - 0.00% -
Total Cost 26,956 28,556 27,512 8,008 9,000 10,352 7,272 22.62%
-
Net Worth 12,257 12,171 8,889 524 8,801 16,832 22,659 -9.12%
Dividend
31/12/12 31/12/11 31/12/10 30/07/09 31/07/08 31/07/07 31/07/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 30/07/09 31/07/08 31/07/07 31/07/06 CAGR
Net Worth 12,257 12,171 8,889 524 8,801 16,832 22,659 -9.12%
NOSH 383,043 368,840 329,242 138,133 137,521 138,539 137,662 17.26%
Ratio Analysis
31/12/12 31/12/11 31/12/10 30/07/09 31/07/08 31/07/07 31/07/06 CAGR
NP Margin -65.37% -56.04% -50.93% -107.25% -251.01% -91.00% 53.83% -
ROE -86.25% -83.64% -93.91% -789.47% -73.12% -29.30% 37.42% -
Per Share
31/12/12 31/12/11 31/12/10 30/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 4.26 4.96 5.54 2.80 1.86 3.91 11.44 -14.25%
EPS -2.76 -2.76 -2.64 -3.00 -4.68 -3.56 6.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.032 0.033 0.027 0.0038 0.064 0.1215 0.1646 -22.50%
Adjusted Per Share Value based on latest NOSH - 138,133
31/12/12 31/12/11 31/12/10 30/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 1.27 1.43 1.42 0.30 0.20 0.42 1.23 0.49%
EPS -0.83 -0.80 -0.65 -0.32 -0.50 -0.39 0.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0096 0.0095 0.0069 0.0004 0.0069 0.0132 0.0177 -9.08%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 30/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 31/12/12 30/12/11 30/12/10 30/07/09 31/07/08 31/07/07 31/07/06 -
Price 0.09 0.11 0.17 0.07 0.08 0.09 0.18 -
P/RPS 2.11 2.22 3.07 2.50 4.29 2.30 1.57 4.70%
P/EPS -3.26 -3.99 -6.70 -2.33 -1.71 -2.53 2.92 -
EY -30.67 -25.09 -14.91 -42.86 -58.50 -39.56 34.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.81 3.33 6.30 18.42 1.25 0.74 1.09 15.88%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 30/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 27/02/13 29/02/12 21/02/11 25/09/09 25/09/08 26/09/07 29/09/06 -
Price 0.09 0.11 0.14 0.09 0.03 0.09 0.14 -
P/RPS 2.11 2.22 2.53 3.22 1.61 2.30 1.22 8.90%
P/EPS -3.26 -3.99 -5.52 -3.00 -0.64 -2.53 2.27 -
EY -30.67 -25.09 -18.11 -33.33 -156.00 -39.56 44.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.81 3.33 5.19 23.68 0.47 0.74 0.85 20.45%

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