Highlights

[EDUSPEC] QoQ Annualized Quarter Result on 2017-06-30 [#3]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 29-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2017
Quarter 30-Jun-2017  [#3]
Profit Trend QoQ -     -1.37%    YoY -     -581.87%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 35,608 23,776 49,550 51,406 51,796 39,732 81,457 -42.43%
  QoQ % 49.76% -52.02% -3.61% -0.75% 30.36% -51.22% -
  Horiz. % 43.71% 29.19% 60.83% 63.11% 63.59% 48.78% 100.00%
PBT -83,826 -20,392 -13,904 -14,102 -12,292 -16,412 7,188 -
  QoQ % -311.07% -46.66% 1.41% -14.73% 25.10% -328.32% -
  Horiz. % -1,166.19% -283.70% -193.43% -196.20% -171.01% -228.32% 100.00%
Tax -346 -32 -666 -68 -66 -32 -2,504 -73.30%
  QoQ % -981.25% 95.20% -879.41% -3.03% -106.25% 98.72% -
  Horiz. % 13.82% 1.28% 26.60% 2.72% 2.64% 1.28% 100.00%
NP -84,172 -20,424 -14,570 -14,170 -12,358 -16,444 4,684 -
  QoQ % -312.12% -40.18% -2.82% -14.67% 24.85% -451.07% -
  Horiz. % -1,797.01% -436.04% -311.06% -302.53% -263.83% -351.07% 100.00%
NP to SH -83,694 -20,184 -11,881 -11,944 -11,782 -18,856 4,257 -
  QoQ % -314.66% -69.88% 0.53% -1.37% 37.52% -542.94% -
  Horiz. % -1,966.03% -474.14% -279.09% -280.57% -276.77% -442.94% 100.00%
Tax Rate - % - % - % - % - % - % 34.84 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 119,780 44,200 64,120 65,577 64,154 56,176 76,773 34.56%
  QoQ % 171.00% -31.07% -2.22% 2.22% 14.20% -26.83% -
  Horiz. % 156.02% 57.57% 83.52% 85.42% 83.56% 73.17% 100.00%
Net Worth 81,649 119,765 11,504,137 11,647,538 119,897 103,565 122,237 -23.61%
  QoQ % -31.83% -98.96% -1.23% 9,614.59% 15.77% -15.27% -
  Horiz. % 66.80% 97.98% 9,411.33% 9,528.64% 98.09% 84.73% 100.00%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 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
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 81,649 119,765 11,504,137 11,647,538 119,897 103,565 122,237 -23.61%
  QoQ % -31.83% -98.96% -1.23% 9,614.59% 15.77% -15.27% -
  Horiz. % 66.80% 97.98% 9,411.33% 9,528.64% 98.09% 84.73% 100.00%
NOSH 995,730 989,797 920,331 917,129 915,247 790,576 866,930 9.68%
  QoQ % 0.60% 7.55% 0.35% 0.21% 15.77% -8.81% -
  Horiz. % 114.86% 114.17% 106.16% 105.79% 105.57% 91.19% 100.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin -236.39 % -85.90 % -29.40 % -27.57 % -23.86 % -41.39 % 5.75 % -
  QoQ % -175.19% -192.18% -6.64% -15.55% 42.35% -819.83% -
  Horiz. % -4,111.13% -1,493.91% -511.30% -479.48% -414.96% -719.83% 100.00%
ROE -102.50 % -16.85 % -0.10 % -0.10 % -9.83 % -18.21 % 3.48 % -
  QoQ % -508.31% -16,750.00% 0.00% 98.98% 46.02% -623.28% -
  Horiz. % -2,945.40% -484.20% -2.87% -2.87% -282.47% -523.28% 100.00%
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 3.58 2.40 5.38 5.61 5.66 5.03 9.40 -47.49%
  QoQ % 49.17% -55.39% -4.10% -0.88% 12.52% -46.49% -
  Horiz. % 38.09% 25.53% 57.23% 59.68% 60.21% 53.51% 100.00%
EPS -8.40 -2.04 -1.29 -1.31 -1.28 -2.08 0.49 -
  QoQ % -311.76% -58.14% 1.53% -2.34% 38.46% -524.49% -
  Horiz. % -1,714.29% -416.33% -263.27% -267.35% -261.22% -424.49% 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 0.0820 0.1210 12.5000 12.7000 0.1310 0.1310 0.1410 -30.35%
  QoQ % -32.23% -99.03% -1.57% 9,594.66% 0.00% -7.09% -
  Horiz. % 58.16% 85.82% 8,865.25% 9,007.09% 92.91% 92.91% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,948,967
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 1.83 1.22 2.54 2.64 2.66 2.04 4.18 -42.37%
  QoQ % 50.00% -51.97% -3.79% -0.75% 30.39% -51.20% -
  Horiz. % 43.78% 29.19% 60.77% 63.16% 63.64% 48.80% 100.00%
EPS -4.29 -1.04 -0.61 -0.61 -0.60 -0.97 0.22 -
  QoQ % -312.50% -70.49% 0.00% -1.67% 38.14% -540.91% -
  Horiz. % -1,950.00% -472.73% -277.27% -277.27% -272.73% -440.91% 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 0.0419 0.0615 5.9027 5.9763 0.0615 0.0531 0.0627 -23.58%
  QoQ % -31.87% -98.96% -1.23% 9,617.56% 15.82% -15.31% -
  Horiz. % 66.83% 98.09% 9,414.19% 9,531.58% 98.09% 84.69% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.1000 0.1350 0.1300 0.1550 0.1850 0.1950 0.2400 -
P/RPS 2.80 5.62 2.41 2.77 3.27 3.88 2.55 6.44%
  QoQ % -50.18% 133.20% -13.00% -15.29% -15.72% 52.16% -
  Horiz. % 109.80% 220.39% 94.51% 108.63% 128.24% 152.16% 100.00%
P/EPS -1.19 -6.62 -10.07 -11.90 -14.37 -8.18 48.88 -
  QoQ % 82.02% 34.26% 15.38% 17.19% -75.67% -116.73% -
  Horiz. % -2.43% -13.54% -20.60% -24.35% -29.40% -16.73% 100.00%
EY -84.05 -15.11 -9.93 -8.40 -6.96 -12.23 2.05 -
  QoQ % -456.25% -52.17% -18.21% -20.69% 43.09% -696.59% -
  Horiz. % -4,100.00% -737.07% -484.39% -409.76% -339.51% -596.59% 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 1.22 1.12 0.01 0.01 1.41 1.49 1.70 -19.86%
  QoQ % 8.93% 11,100.00% 0.00% -99.29% -5.37% -12.35% -
  Horiz. % 71.76% 65.88% 0.59% 0.59% 82.94% 87.65% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 24/05/18 27/02/18 30/11/17 29/08/17 30/05/17 27/02/17 30/11/16 -
Price 0.0700 0.1050 0.1300 0.1400 0.1500 0.1850 0.2000 -
P/RPS 1.96 4.37 2.41 2.50 2.65 3.68 2.13 -5.40%
  QoQ % -55.15% 81.33% -3.60% -5.66% -27.99% 72.77% -
  Horiz. % 92.02% 205.16% 113.15% 117.37% 124.41% 172.77% 100.00%
P/EPS -0.83 -5.15 -10.07 -10.75 -11.65 -7.76 40.73 -
  QoQ % 83.88% 48.86% 6.33% 7.73% -50.13% -119.05% -
  Horiz. % -2.04% -12.64% -24.72% -26.39% -28.60% -19.05% 100.00%
EY -120.08 -19.42 -9.93 -9.30 -8.58 -12.89 2.46 -
  QoQ % -518.33% -95.57% -6.77% -8.39% 33.44% -623.98% -
  Horiz. % -4,881.30% -789.43% -403.66% -378.05% -348.78% -523.98% 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 0.85 0.87 0.01 0.01 1.15 1.41 1.42 -29.00%
  QoQ % -2.30% 8,600.00% 0.00% -99.13% -18.44% -0.70% -
  Horiz. % 59.86% 61.27% 0.70% 0.70% 80.99% 99.30% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

531  576  583  774 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.200.00 
 KANGER 0.18-0.005 
 SAPNRG 0.1150.00 
 HIAPTEK 0.285+0.03 
 TDM 0.305+0.04 
 VIVOCOM 1.15+0.14 
 HIAPTEK-WB 0.065+0.02 
 BINTAI 0.815+0.02 
 PPHB 1.13+0.195 
 YTL 0.665+0.015 

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!
PARTNERS & BROKERS