Highlights

[EDUSPEC] QoQ Annualized Quarter Result on 2015-06-30 [#3]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 27-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2015
Quarter 30-Jun-2015  [#3]
Profit Trend QoQ -     114.55%    YoY -     609.66%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 47,982 39,484 76,008 64,578 43,366 35,752 58,422 -12.29%
  QoQ % 21.52% -48.05% 17.70% 48.92% 21.30% -38.80% -
  Horiz. % 82.13% 67.58% 130.10% 110.54% 74.23% 61.20% 100.00%
PBT -12,434 -16,832 11,949 1,221 -12,658 -14,564 8,768 -
  QoQ % 26.13% -240.87% 878.36% 109.65% 13.09% -266.10% -
  Horiz. % -141.81% -191.97% 136.28% 13.93% -144.37% -166.10% 100.00%
Tax -322 -612 -751 -146 -28 0 -365 -8.01%
  QoQ % 47.39% 18.51% -412.04% -423.81% 0.00% 0.00% -
  Horiz. % 88.22% 167.67% 205.75% 40.18% 7.67% -0.00% 100.00%
NP -12,756 -17,444 11,198 1,074 -12,686 -14,564 8,403 -
  QoQ % 26.87% -255.78% 942.00% 108.47% 12.89% -273.32% -
  Horiz. % -151.80% -207.59% 133.26% 12.79% -150.97% -173.32% 100.00%
NP to SH -12,054 -16,640 9,790 1,665 -11,446 -13,536 6,884 -
  QoQ % 27.56% -269.97% 487.87% 114.55% 15.44% -296.63% -
  Horiz. % -175.10% -241.72% 142.21% 24.19% -166.27% -196.63% 100.00%
Tax Rate - % - % 6.29 % 12.01 % - % - % 4.16 % -
  QoQ % 0.00% 0.00% -47.63% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 151.20% 288.70% 0.00% 0.00% 100.00%
Total Cost 60,738 56,928 64,810 63,504 56,052 50,316 50,019 13.81%
  QoQ % 6.69% -12.16% 2.06% 13.29% 11.40% 0.59% -
  Horiz. % 121.43% 113.81% 129.57% 126.96% 112.06% 100.59% 100.00%
Net Worth 94,781 95,934 100,327 88,991 82,751 60,758 57,446 39.59%
  QoQ % -1.20% -4.38% 12.74% 7.54% 36.20% 5.77% -
  Horiz. % 164.99% 167.00% 174.65% 154.91% 144.05% 105.77% 100.00%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 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
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 94,781 95,934 100,327 88,991 82,751 60,758 57,446 39.59%
  QoQ % -1.20% -4.38% 12.74% 7.54% 36.20% 5.77% -
  Horiz. % 164.99% 167.00% 174.65% 154.91% 144.05% 105.77% 100.00%
NOSH 846,263 848,979 809,090 780,624 773,378 769,090 692,121 14.33%
  QoQ % -0.32% 4.93% 3.65% 0.94% 0.56% 11.12% -
  Horiz. % 122.27% 122.66% 116.90% 112.79% 111.74% 111.12% 100.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin -26.58 % -44.18 % 14.73 % 1.66 % -29.25 % -40.74 % 14.38 % -
  QoQ % 39.84% -399.93% 787.35% 105.68% 28.20% -383.31% -
  Horiz. % -184.84% -307.23% 102.43% 11.54% -203.41% -283.31% 100.00%
ROE -12.72 % -17.35 % 9.76 % 1.87 % -13.83 % -22.28 % 11.98 % -
  QoQ % 26.69% -277.77% 421.93% 113.52% 37.93% -285.98% -
  Horiz. % -106.18% -144.82% 81.47% 15.61% -115.44% -185.98% 100.00%
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 5.67 4.65 9.39 8.27 5.61 4.65 8.44 -23.28%
  QoQ % 21.94% -50.48% 13.54% 47.42% 20.65% -44.91% -
  Horiz. % 67.18% 55.09% 111.26% 97.99% 66.47% 55.09% 100.00%
EPS -1.42 -1.96 1.21 0.21 -1.48 -1.76 0.99 -
  QoQ % 27.55% -261.98% 476.19% 114.19% 15.91% -277.78% -
  Horiz. % -143.43% -197.98% 122.22% 21.21% -149.49% -177.78% 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 0.1120 0.1130 0.1240 0.1140 0.1070 0.0790 0.0830 22.09%
  QoQ % -0.88% -8.87% 8.77% 6.54% 35.44% -4.82% -
  Horiz. % 134.94% 136.14% 149.40% 137.35% 128.92% 95.18% 100.00%
Adjusted Per Share Value based on latest NOSH - 7,795,869
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 0.62 0.51 0.97 0.83 0.56 0.46 0.75 -11.91%
  QoQ % 21.57% -47.42% 16.87% 48.21% 21.74% -38.67% -
  Horiz. % 82.67% 68.00% 129.33% 110.67% 74.67% 61.33% 100.00%
EPS -0.15 -0.21 0.13 0.02 -0.15 -0.17 0.09 -
  QoQ % 28.57% -261.54% 550.00% 113.33% 11.76% -288.89% -
  Horiz. % -166.67% -233.33% 144.44% 22.22% -166.67% -188.89% 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 0.0122 0.0123 0.0129 0.0114 0.0106 0.0078 0.0074 39.51%
  QoQ % -0.81% -4.65% 13.16% 7.55% 35.90% 5.41% -
  Horiz. % 164.86% 166.22% 174.32% 154.05% 143.24% 105.41% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.2850 0.3150 0.2550 0.3100 0.3600 0.2450 0.2650 -
P/RPS 5.03 6.77 2.71 3.75 6.42 5.27 3.14 36.87%
  QoQ % -25.70% 149.82% -27.73% -41.59% 21.82% 67.83% -
  Horiz. % 160.19% 215.61% 86.31% 119.43% 204.46% 167.83% 100.00%
P/EPS -20.01 -16.07 21.07 145.31 -24.32 -13.92 26.64 -
  QoQ % -24.52% -176.27% -85.50% 697.49% -74.71% -152.25% -
  Horiz. % -75.11% -60.32% 79.09% 545.46% -91.29% -52.25% 100.00%
EY -5.00 -6.22 4.75 0.69 -4.11 -7.18 3.75 -
  QoQ % 19.61% -230.95% 588.41% 116.79% 42.76% -291.47% -
  Horiz. % -133.33% -165.87% 126.67% 18.40% -109.60% -191.47% 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 2.54 2.79 2.06 2.72 3.36 3.10 3.19 -14.08%
  QoQ % -8.96% 35.44% -24.26% -19.05% 8.39% -2.82% -
  Horiz. % 79.62% 87.46% 64.58% 85.27% 105.33% 97.18% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 25/05/16 29/02/16 30/11/15 27/08/15 27/05/15 26/02/15 28/11/14 -
Price 0.2800 0.3000 0.3150 0.2300 0.3550 0.3500 0.2950 -
P/RPS 4.94 6.45 3.35 2.78 6.33 7.53 3.49 26.04%
  QoQ % -23.41% 92.54% 20.50% -56.08% -15.94% 115.76% -
  Horiz. % 141.55% 184.81% 95.99% 79.66% 181.38% 215.76% 100.00%
P/EPS -19.66 -15.31 26.03 107.81 -23.99 -19.89 29.66 -
  QoQ % -28.41% -158.82% -75.86% 549.40% -20.61% -167.06% -
  Horiz. % -66.28% -51.62% 87.76% 363.49% -80.88% -67.06% 100.00%
EY -5.09 -6.53 3.84 0.93 -4.17 -5.03 3.37 -
  QoQ % 22.05% -270.05% 312.90% 122.30% 17.10% -249.26% -
  Horiz. % -151.04% -193.77% 113.95% 27.60% -123.74% -149.26% 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 2.50 2.65 2.54 2.02 3.32 4.43 3.55 -20.83%
  QoQ % -5.66% 4.33% 25.74% -39.16% -25.06% 24.79% -
  Horiz. % 70.42% 74.65% 71.55% 56.90% 93.52% 124.79% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

281  691  501  973 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LUSTER 0.195-0.03 
 AT 0.090.00 
 MAHSING 1.13-0.05 
 DGSB 0.22+0.025 
 PHB 0.0250.00 
 IMPIANA 0.10+0.02 
 VC 0.055-0.005 
 LUSTER-WA 0.11-0.015 
 SUPERMX-C1I 0.155-0.005 
 DNEX 0.205-0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Greatec: do not buy it - Koon Yew Yin Koon Yew Yin's Blog
2. Mah Sing: buyers be forewarned - Koon Yew Yin Koon Yew Yin's Blog
3. LUSTER - IS IT ANOTHER GLOVE TITAN? HIDDEN WINNER(S) OF PHARMACEUTICAL DEMAND PENT UP
4. SUPERMAX - BEYOND GLOVES !!! freetospeak
5. IT'S A TIME FOR THIS GLOVES GOING TO SKYROCKET!!! Follow Kim's Stockwatch!
6. LET'S GET ROLLING THIS GLOVES TO NEXT LEVEL!!! Follow Kim's Stockwatch!
7. SUPERMAX OBM - The George Soros bet AGAIN? (REVISIT) freetospeak
8. Music still loud at the GLOVES party gloveharicut
PARTNERS & BROKERS