Highlights

[EDUSPEC] QoQ Annualized Quarter Result on 2016-06-30 [#3]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 30-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2016
Quarter 30-Jun-2016  [#3]
Profit Trend QoQ -     120.56%    YoY -     48.84%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 51,796 39,732 81,457 74,428 47,982 39,484 76,008 -22.54%
  QoQ % 30.36% -51.22% 9.44% 55.12% 21.52% -48.05% -
  Horiz. % 68.15% 52.27% 107.17% 97.92% 63.13% 51.95% 100.00%
PBT -12,292 -16,412 7,188 2,558 -12,434 -16,832 11,949 -
  QoQ % 25.10% -328.32% 180.93% 120.58% 26.13% -240.87% -
  Horiz. % -102.87% -137.35% 60.16% 21.41% -104.06% -140.87% 100.00%
Tax -66 -32 -2,504 -234 -322 -612 -751 -80.20%
  QoQ % -106.25% 98.72% -967.05% 27.12% 47.39% 18.51% -
  Horiz. % 8.79% 4.26% 333.42% 31.25% 42.88% 81.49% 100.00%
NP -12,358 -16,444 4,684 2,324 -12,756 -17,444 11,198 -
  QoQ % 24.85% -451.07% 101.55% 118.22% 26.87% -255.78% -
  Horiz. % -110.36% -146.85% 41.83% 20.75% -113.91% -155.78% 100.00%
NP to SH -11,782 -18,856 4,257 2,478 -12,054 -16,640 9,790 -
  QoQ % 37.52% -542.94% 71.75% 120.56% 27.56% -269.97% -
  Horiz. % -120.35% -192.60% 43.48% 25.32% -123.13% -169.97% 100.00%
Tax Rate - % - % 34.84 % 9.17 % - % - % 6.29 % -
  QoQ % 0.00% 0.00% 279.93% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 553.90% 145.79% 0.00% 0.00% 100.00%
Total Cost 64,154 56,176 76,773 72,104 60,738 56,928 64,810 -0.68%
  QoQ % 14.20% -26.83% 6.48% 18.71% 6.69% -12.16% -
  Horiz. % 98.99% 86.68% 118.46% 111.25% 93.72% 87.84% 100.00%
Net Worth 119,897 103,565 122,237 119,422 94,781 95,934 100,327 12.60%
  QoQ % 15.77% -15.27% 2.36% 26.00% -1.20% -4.38% -
  Horiz. % 119.51% 103.23% 121.84% 119.03% 94.47% 95.62% 100.00%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 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
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 119,897 103,565 122,237 119,422 94,781 95,934 100,327 12.60%
  QoQ % 15.77% -15.27% 2.36% 26.00% -1.20% -4.38% -
  Horiz. % 119.51% 103.23% 121.84% 119.03% 94.47% 95.62% 100.00%
NOSH 915,247 790,576 866,930 853,020 846,263 848,979 809,090 8.56%
  QoQ % 15.77% -8.81% 1.63% 0.80% -0.32% 4.93% -
  Horiz. % 113.12% 97.71% 107.15% 105.43% 104.59% 104.93% 100.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin -23.86 % -41.39 % 5.75 % 3.12 % -26.58 % -44.18 % 14.73 % -
  QoQ % 42.35% -819.83% 84.29% 111.74% 39.84% -399.93% -
  Horiz. % -161.98% -280.99% 39.04% 21.18% -180.45% -299.93% 100.00%
ROE -9.83 % -18.21 % 3.48 % 2.08 % -12.72 % -17.35 % 9.76 % -
  QoQ % 46.02% -623.28% 67.31% 116.35% 26.69% -277.77% -
  Horiz. % -100.72% -186.58% 35.66% 21.31% -130.33% -177.77% 100.00%
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 5.66 5.03 9.40 8.73 5.67 4.65 9.39 -28.62%
  QoQ % 12.52% -46.49% 7.67% 53.97% 21.94% -50.48% -
  Horiz. % 60.28% 53.57% 100.11% 92.97% 60.38% 49.52% 100.00%
EPS -1.28 -2.08 0.49 0.29 -1.42 -1.96 1.21 -
  QoQ % 38.46% -524.49% 68.97% 120.42% 27.55% -261.98% -
  Horiz. % -105.79% -171.90% 40.50% 23.97% -117.36% -161.98% 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 0.1310 0.1310 0.1410 0.1400 0.1120 0.1130 0.1240 3.73%
  QoQ % 0.00% -7.09% 0.71% 25.00% -0.88% -8.87% -
  Horiz. % 105.65% 105.65% 113.71% 112.90% 90.32% 91.13% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,512,783
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 3.42 2.63 5.38 4.92 3.17 2.61 5.02 -22.56%
  QoQ % 30.04% -51.12% 9.35% 55.21% 21.46% -48.01% -
  Horiz. % 68.13% 52.39% 107.17% 98.01% 63.15% 51.99% 100.00%
EPS -0.78 -1.25 0.28 0.16 -0.80 -1.10 0.65 -
  QoQ % 37.60% -546.43% 75.00% 120.00% 27.27% -269.23% -
  Horiz. % -120.00% -192.31% 43.08% 24.62% -123.08% -169.23% 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 0.0793 0.0685 0.0808 0.0789 0.0627 0.0634 0.0663 12.67%
  QoQ % 15.77% -15.22% 2.41% 25.84% -1.10% -4.37% -
  Horiz. % 119.61% 103.32% 121.87% 119.00% 94.57% 95.63% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.1850 0.1950 0.2400 0.2550 0.2850 0.3150 0.2550 -
P/RPS 3.27 3.88 2.55 2.92 5.03 6.77 2.71 13.33%
  QoQ % -15.72% 52.16% -12.67% -41.95% -25.70% 149.82% -
  Horiz. % 120.66% 143.17% 94.10% 107.75% 185.61% 249.82% 100.00%
P/EPS -14.37 -8.18 48.88 87.76 -20.01 -16.07 21.07 -
  QoQ % -75.67% -116.73% -44.30% 538.58% -24.52% -176.27% -
  Horiz. % -68.20% -38.82% 231.99% 416.52% -94.97% -76.27% 100.00%
EY -6.96 -12.23 2.05 1.14 -5.00 -6.22 4.75 -
  QoQ % 43.09% -696.59% 79.82% 122.80% 19.61% -230.95% -
  Horiz. % -146.53% -257.47% 43.16% 24.00% -105.26% -130.95% 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 1.41 1.49 1.70 1.82 2.54 2.79 2.06 -22.32%
  QoQ % -5.37% -12.35% -6.59% -28.35% -8.96% 35.44% -
  Horiz. % 68.45% 72.33% 82.52% 88.35% 123.30% 135.44% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 30/05/17 27/02/17 30/11/16 30/08/16 25/05/16 29/02/16 30/11/15 -
Price 0.1500 0.1850 0.2000 0.2500 0.2800 0.3000 0.3150 -
P/RPS 2.65 3.68 2.13 2.87 4.94 6.45 3.35 -14.45%
  QoQ % -27.99% 72.77% -25.78% -41.90% -23.41% 92.54% -
  Horiz. % 79.10% 109.85% 63.58% 85.67% 147.46% 192.54% 100.00%
P/EPS -11.65 -7.76 40.73 86.04 -19.66 -15.31 26.03 -
  QoQ % -50.13% -119.05% -52.66% 537.64% -28.41% -158.82% -
  Horiz. % -44.76% -29.81% 156.47% 330.54% -75.53% -58.82% 100.00%
EY -8.58 -12.89 2.46 1.16 -5.09 -6.53 3.84 -
  QoQ % 33.44% -623.98% 112.07% 122.79% 22.05% -270.05% -
  Horiz. % -223.44% -335.68% 64.06% 30.21% -132.55% -170.05% 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 1.15 1.41 1.42 1.79 2.50 2.65 2.54 -41.01%
  QoQ % -18.44% -0.70% -20.67% -28.40% -5.66% 4.33% -
  Horiz. % 45.28% 55.51% 55.91% 70.47% 98.43% 104.33% 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.
 


 

1987 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7650.00 
 KOTRA 2.000.00 
 UCREST 0.1450.00 
 EITA 1.530.00 
 PUC 0.050.00 
 WILLOW 0.5750.00 
 IRIS 0.140.00 
 HOOVER 0.430.00 
 BTECH 0.2050.00 
 3A 0.7150.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
3. PublicInvest Research Headlines - 21 Jan 2020 PublicInvest Research
4. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
5. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
6. Gamuda - Double Happiness On The Way Kenanga Research & Investment
7. TCapital Group -【 你人生中的第一桶金是来自于哪里呢?】 TCapital Group Stock Sharing Knowledge
8. Yong Tai Berhad - Cruise Terminal In Impression City PublicInvest Research
Partners & Brokers