Highlights

[EDUSPEC] QoQ Annualized Quarter Result on 2013-09-30 [#4]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 29-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2013
Quarter 30-Sep-2013  [#4]
Profit Trend QoQ -     243.29%    YoY -     55.56%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 39,154 28,394 19,396 34,091 29,784 24,754 16,300 79.65%
  QoQ % 37.90% 46.39% -43.11% 14.46% 20.32% 51.87% -
  Horiz. % 240.21% 174.20% 118.99% 209.15% 182.72% 151.87% 100.00%
PBT 165 -6,620 -15,184 1,100 -578 -5,220 -10,656 -
  QoQ % 102.50% 56.40% -1,480.36% 290.09% 88.91% 51.01% -
  Horiz. % -1.55% 62.12% 142.49% -10.32% 5.43% 48.99% 100.00%
Tax -9 -8 -12 -252 -24 -24 0 -
  QoQ % -16.66% 33.33% 95.24% -950.00% 0.00% 0.00% -
  Horiz. % 38.89% 33.33% 50.00% 1,050.00% 100.00% 100.00% -
NP 156 -6,628 -15,196 848 -602 -5,244 -10,656 -
  QoQ % 102.35% 56.38% -1,891.98% 240.71% 88.51% 50.79% -
  Horiz. % -1.46% 62.20% 142.61% -7.96% 5.66% 49.21% 100.00%
NP to SH 234 -6,616 -15,148 854 -596 -5,274 -10,572 -
  QoQ % 103.55% 56.32% -1,873.77% 243.29% 88.70% 50.11% -
  Horiz. % -2.22% 62.58% 143.28% -8.08% 5.64% 49.89% 100.00%
Tax Rate 5.64 % - % - % 22.91 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 24.62% 0.00% 0.00% 100.00% - - -
Total Cost 38,998 35,022 34,592 33,243 30,386 29,998 26,956 28.00%
  QoQ % 11.35% 1.24% 4.06% 9.40% 1.30% 11.29% -
  Horiz. % 144.68% 129.92% 128.33% 123.32% 112.73% 111.29% 100.00%
Net Worth 7,303,979 5,180,453 52,132 15,777 14,154 12,229 12,257 7,064.57%
  QoQ % 40.99% 9,837.05% 230.43% 11.46% 15.74% -0.23% -
  Horiz. % 59,588.37% 42,263.91% 425.32% 128.72% 115.48% 99.77% 100.00%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 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
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 7,303,979 5,180,453 52,132 15,777 14,154 12,229 12,257 7,064.57%
  QoQ % 40.99% 9,837.05% 230.43% 11.46% 15.74% -0.23% -
  Horiz. % 59,588.37% 42,263.91% 425.32% 128.72% 115.48% 99.77% 100.00%
NOSH 879,997 624,150 491,818 384,814 372,500 382,173 383,043 74.37%
  QoQ % 40.99% 26.91% 27.81% 3.31% -2.53% -0.23% -
  Horiz. % 229.74% 162.95% 128.40% 100.46% 97.25% 99.77% 100.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 0.40 % -23.34 % -78.35 % 2.49 % -2.02 % -21.18 % -65.37 % -
  QoQ % 101.71% 70.21% -3,246.59% 223.27% 90.46% 67.60% -
  Horiz. % -0.61% 35.70% 119.86% -3.81% 3.09% 32.40% 100.00%
ROE 0.00 % -0.13 % -29.06 % 5.41 % -4.21 % -43.13 % -86.25 % -
  QoQ % 0.00% 99.55% -637.15% 228.50% 90.24% 49.99% -
  Horiz. % -0.00% 0.15% 33.69% -6.27% 4.88% 50.01% 100.00%
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 4.45 4.55 3.94 8.86 8.00 6.48 4.26 2.96%
  QoQ % -2.20% 15.48% -55.53% 10.75% 23.46% 52.11% -
  Horiz. % 104.46% 106.81% 92.49% 207.98% 187.79% 152.11% 100.00%
EPS 0.03 -1.06 -3.08 0.27 -0.16 -1.38 -2.76 -
  QoQ % 102.83% 65.58% -1,240.74% 268.75% 88.41% 50.00% -
  Horiz. % -1.09% 38.41% 111.59% -9.78% 5.80% 50.00% 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 8.3000 0.1060 0.0410 0.0380 0.0320 0.0320 4,008.72%
  QoQ % 0.00% 7,730.19% 158.54% 7.89% 18.75% 0.00% -
  Horiz. % 25,937.50% 25,937.50% 331.25% 128.12% 118.75% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,101,813
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 3.55 2.58 1.76 3.09 2.70 2.25 1.48 79.48%
  QoQ % 37.60% 46.59% -43.04% 14.44% 20.00% 52.03% -
  Horiz. % 239.86% 174.32% 118.92% 208.78% 182.43% 152.03% 100.00%
EPS 0.02 -0.60 -1.37 0.08 -0.05 -0.48 -0.96 -
  QoQ % 103.33% 56.20% -1,812.50% 260.00% 89.58% 50.00% -
  Horiz. % -2.08% 62.50% 142.71% -8.33% 5.21% 50.00% 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 6.6291 4.7018 0.0473 0.0143 0.0128 0.0111 0.0111 7,075.28%
  QoQ % 40.99% 9,840.38% 230.77% 11.72% 15.32% 0.00% -
  Horiz. % 59,721.62% 42,358.56% 426.13% 128.83% 115.32% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.2600 0.2600 0.1600 0.1250 0.0750 0.0800 0.0900 -
P/RPS 5.84 5.72 4.06 1.41 0.94 1.24 2.11 97.50%
  QoQ % 2.10% 40.89% 187.94% 50.00% -24.19% -41.23% -
  Horiz. % 276.78% 271.09% 192.42% 66.82% 44.55% 58.77% 100.00%
P/EPS 975.00 -24.53 -5.19 56.33 -46.88 -5.80 -3.26 -
  QoQ % 4,074.72% -372.64% -109.21% 220.16% -708.28% -77.91% -
  Horiz. % -29,907.97% 752.45% 159.20% -1,727.91% 1,438.04% 177.91% 100.00%
EY 0.10 -4.08 -19.25 1.78 -2.13 -17.25 -30.67 -
  QoQ % 102.45% 78.81% -1,181.46% 183.57% 87.65% 43.76% -
  Horiz. % -0.33% 13.30% 62.76% -5.80% 6.94% 56.24% 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 0.03 1.51 3.05 1.97 2.50 2.81 -95.19%
  QoQ % 0.00% -98.01% -50.49% 54.82% -21.20% -11.03% -
  Horiz. % 1.07% 1.07% 53.74% 108.54% 70.11% 88.97% 100.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 29/05/14 25/02/14 29/11/13 30/08/13 30/05/13 27/02/13 -
Price 0.2650 0.2600 0.2850 0.1250 0.1050 0.0950 0.0900 -
P/RPS 5.96 5.72 7.23 1.41 1.31 1.47 2.11 100.20%
  QoQ % 4.20% -20.89% 412.77% 7.63% -10.88% -30.33% -
  Horiz. % 282.46% 271.09% 342.65% 66.82% 62.09% 69.67% 100.00%
P/EPS 993.75 -24.53 -9.25 56.33 -65.63 -6.88 -3.26 -
  QoQ % 4,151.16% -165.19% -116.42% 185.83% -853.92% -111.04% -
  Horiz. % -30,483.13% 752.45% 283.74% -1,727.91% 2,013.19% 211.04% 100.00%
EY 0.10 -4.08 -10.81 1.78 -1.52 -14.53 -30.67 -
  QoQ % 102.45% 62.26% -707.30% 217.11% 89.54% 52.62% -
  Horiz. % -0.33% 13.30% 35.25% -5.80% 4.96% 47.38% 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 0.03 2.69 3.05 2.76 2.97 2.81 -95.19%
  QoQ % 0.00% -98.88% -11.80% 10.51% -7.07% 5.69% -
  Horiz. % 1.07% 1.07% 95.73% 108.54% 98.22% 105.69% 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.
 


 

373  386  479  674 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.9450.00 
 ARMADA 0.23-0.015 
 TIGER 0.06-0.01 
 MRCB 1.07+0.01 
 KNM 0.205+0.01 
 EKOVEST-WB 0.45+0.005 
 XINGHE 0.03+0.005 
 IMPIANA 0.05+0.005 
 DAYA 0.010.00 
 IRIS 0.185+0.005 
Partners & Brokers