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 - 1,067,500
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 4.35 3.58 6.90 5.86 3.94 3.24 5.30 -12.33%
  QoQ % 21.51% -48.12% 17.75% 48.73% 21.60% -38.87% -
  Horiz. % 82.08% 67.55% 130.19% 110.57% 74.34% 61.13% 100.00%
EPS -1.09 -1.51 0.89 0.15 -1.04 -1.23 0.62 -
  QoQ % 27.81% -269.66% 493.33% 114.42% 15.45% -298.39% -
  Horiz. % -175.81% -243.55% 143.55% 24.19% -167.74% -198.39% 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 0.0860 0.0871 0.0911 0.0808 0.0751 0.0551 0.0521 39.63%
  QoQ % -1.26% -4.39% 12.75% 7.59% 36.30% 5.76% -
  Horiz. % 165.07% 167.18% 174.86% 155.09% 144.15% 105.76% 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.
 


 

139  317  474  1273 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30-0.01 
 VC 0.295-0.01 
 BARAKAH 0.05-0.02 
 DAYANG 0.955-0.175 
 ARMADA 0.185-0.005 
 EKOVEST 0.7950.00 
 EKOVEST-WB 0.310.00 
 VC-PA 0.06-0.01 
 HSI-H6Q 0.55+0.025 
 VELESTO 0.265-0.02 
Partners & Brokers