Highlights

[EDUSPEC] QoQ Annualized Quarter Result on 2013-06-30 [#3]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 30-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2013
Quarter 30-Jun-2013  [#3]
Profit Trend QoQ -     88.70%    YoY -     -188.87%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 28,394 19,396 34,091 29,784 24,754 16,300 29,066 -1.55%
  QoQ % 46.39% -43.11% 14.46% 20.32% 51.87% -43.92% -
  Horiz. % 97.69% 66.73% 117.29% 102.47% 85.16% 56.08% 100.00%
PBT -6,620 -15,184 1,100 -578 -5,220 -10,656 707 -
  QoQ % 56.40% -1,480.36% 290.09% 88.91% 51.01% -1,607.21% -
  Horiz. % -936.35% -2,147.67% 155.59% -81.85% -738.33% -1,507.21% 100.00%
Tax -8 -12 -252 -24 -24 0 -160 -86.45%
  QoQ % 33.33% 95.24% -950.00% 0.00% 0.00% 0.00% -
  Horiz. % 5.00% 7.50% 157.50% 15.00% 15.00% -0.00% 100.00%
NP -6,628 -15,196 848 -602 -5,244 -10,656 547 -
  QoQ % 56.38% -1,891.98% 240.71% 88.51% 50.79% -2,048.08% -
  Horiz. % -1,211.70% -2,778.06% 155.03% -110.18% -958.68% -1,948.08% 100.00%
NP to SH -6,616 -15,148 854 -596 -5,274 -10,572 549 -
  QoQ % 56.32% -1,873.77% 243.29% 88.70% 50.11% -2,025.68% -
  Horiz. % -1,205.10% -2,759.20% 155.56% -108.56% -960.66% -1,925.68% 100.00%
Tax Rate - % - % 22.91 % - % - % - % 22.63 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 101.24% 0.00% 0.00% 0.00% 100.00%
Total Cost 35,022 34,592 33,243 30,386 29,998 26,956 28,519 14.69%
  QoQ % 1.24% 4.06% 9.40% 1.30% 11.29% -5.48% -
  Horiz. % 122.80% 121.29% 116.56% 106.55% 105.19% 94.52% 100.00%
Net Worth 5,180,453 52,132 15,777 14,154 12,229 12,257 1,427,399 136.35%
  QoQ % 9,837.05% 230.43% 11.46% 15.74% -0.23% -99.14% -
  Horiz. % 362.93% 3.65% 1.11% 0.99% 0.86% 0.86% 100.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 5,180,453 52,132 15,777 14,154 12,229 12,257 1,427,399 136.35%
  QoQ % 9,837.05% 230.43% 11.46% 15.74% -0.23% -99.14% -
  Horiz. % 362.93% 3.65% 1.11% 0.99% 0.86% 0.86% 100.00%
NOSH 624,150 491,818 384,814 372,500 382,173 383,043 365,999 42.78%
  QoQ % 26.91% 27.81% 3.31% -2.53% -0.23% 4.66% -
  Horiz. % 170.53% 134.38% 105.14% 101.78% 104.42% 104.66% 100.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin -23.34 % -78.35 % 2.49 % -2.02 % -21.18 % -65.37 % 1.88 % -
  QoQ % 70.21% -3,246.59% 223.27% 90.46% 67.60% -3,577.13% -
  Horiz. % -1,241.49% -4,167.55% 132.45% -107.45% -1,126.60% -3,477.13% 100.00%
ROE -0.13 % -29.06 % 5.41 % -4.21 % -43.13 % -86.25 % 0.04 % -
  QoQ % 99.55% -637.15% 228.50% 90.24% 49.99% -215,725.00% -
  Horiz. % -325.00% -72,650.00% 13,525.00% -10,525.00% -107,825.00% -215,625.00% 100.00%
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 4.55 3.94 8.86 8.00 6.48 4.26 7.94 -31.03%
  QoQ % 15.48% -55.53% 10.75% 23.46% 52.11% -46.35% -
  Horiz. % 57.30% 49.62% 111.59% 100.76% 81.61% 53.65% 100.00%
EPS -1.06 -3.08 0.27 -0.16 -1.38 -2.76 0.15 -
  QoQ % 65.58% -1,240.74% 268.75% 88.41% 50.00% -1,940.00% -
  Horiz. % -706.67% -2,053.33% 180.00% -106.67% -920.00% -1,840.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 8.3000 0.1060 0.0410 0.0380 0.0320 0.0320 3.9000 65.53%
  QoQ % 7,730.19% 158.54% 7.89% 18.75% 0.00% -99.18% -
  Horiz. % 212.82% 2.72% 1.05% 0.97% 0.82% 0.82% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,101,813
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 2.58 1.76 3.09 2.70 2.25 1.48 2.64 -1.52%
  QoQ % 46.59% -43.04% 14.44% 20.00% 52.03% -43.94% -
  Horiz. % 97.73% 66.67% 117.05% 102.27% 85.23% 56.06% 100.00%
EPS -0.60 -1.37 0.08 -0.05 -0.48 -0.96 0.05 -
  QoQ % 56.20% -1,812.50% 260.00% 89.58% 50.00% -2,020.00% -
  Horiz. % -1,200.00% -2,740.00% 160.00% -100.00% -960.00% -1,920.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 4.7018 0.0473 0.0143 0.0128 0.0111 0.0111 1.2955 136.35%
  QoQ % 9,840.38% 230.77% 11.72% 15.32% 0.00% -99.14% -
  Horiz. % 362.93% 3.65% 1.10% 0.99% 0.86% 0.86% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.2600 0.1600 0.1250 0.0750 0.0800 0.0900 0.0900 -
P/RPS 5.72 4.06 1.41 0.94 1.24 2.11 1.13 195.10%
  QoQ % 40.89% 187.94% 50.00% -24.19% -41.23% 86.73% -
  Horiz. % 506.19% 359.29% 124.78% 83.19% 109.73% 186.73% 100.00%
P/EPS -24.53 -5.19 56.33 -46.88 -5.80 -3.26 60.00 -
  QoQ % -372.64% -109.21% 220.16% -708.28% -77.91% -105.43% -
  Horiz. % -40.88% -8.65% 93.88% -78.13% -9.67% -5.43% 100.00%
EY -4.08 -19.25 1.78 -2.13 -17.25 -30.67 1.67 -
  QoQ % 78.81% -1,181.46% 183.57% 87.65% 43.76% -1,936.53% -
  Horiz. % -244.31% -1,152.69% 106.59% -127.54% -1,032.93% -1,836.53% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.03 1.51 3.05 1.97 2.50 2.81 0.02 31.07%
  QoQ % -98.01% -50.49% 54.82% -21.20% -11.03% 13,950.00% -
  Horiz. % 150.00% 7,550.00% 15,250.00% 9,850.00% 12,500.00% 14,050.00% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/05/14 25/02/14 29/11/13 30/08/13 30/05/13 27/02/13 27/11/12 -
Price 0.2600 0.2850 0.1250 0.1050 0.0950 0.0900 0.0800 -
P/RPS 5.72 7.23 1.41 1.31 1.47 2.11 1.01 218.06%
  QoQ % -20.89% 412.77% 7.63% -10.88% -30.33% 108.91% -
  Horiz. % 566.34% 715.84% 139.60% 129.70% 145.54% 208.91% 100.00%
P/EPS -24.53 -9.25 56.33 -65.63 -6.88 -3.26 53.33 -
  QoQ % -165.19% -116.42% 185.83% -853.92% -111.04% -106.11% -
  Horiz. % -46.00% -17.34% 105.63% -123.06% -12.90% -6.11% 100.00%
EY -4.08 -10.81 1.78 -1.52 -14.53 -30.67 1.88 -
  QoQ % 62.26% -707.30% 217.11% 89.54% 52.62% -1,731.38% -
  Horiz. % -217.02% -575.00% 94.68% -80.85% -772.87% -1,631.38% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.03 2.69 3.05 2.76 2.97 2.81 0.02 31.07%
  QoQ % -98.88% -11.80% 10.51% -7.07% 5.69% 13,950.00% -
  Horiz. % 150.00% 13,450.00% 15,250.00% 13,800.00% 14,850.00% 14,050.00% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

414  309  538  655 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.87-0.10 
 IWCITY 1.18-0.14 
 IRIS 0.185+0.015 
 EKOVEST-WB 0.37-0.11 
 BARAKAH 0.095+0.005 
 IMPIANA 0.055-0.01 
 SAPNRG 0.33+0.005 
 MTRONIC-WA 0.03+0.025 
 VELESTO 0.315+0.01 
 ARMADA 0.20-0.005 
Partners & Brokers