Highlights

[EDUSPEC] QoQ Annualized Quarter Result on 2014-09-30 [#4]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 28-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2014
Quarter 30-Sep-2014  [#4]
Profit Trend QoQ -     2,833.53%    YoY -     706.09%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 64,578 43,366 35,752 58,422 39,154 28,394 19,396 123.46%
  QoQ % 48.92% 21.30% -38.80% 49.21% 37.90% 46.39% -
  Horiz. % 332.95% 223.58% 184.33% 301.21% 201.87% 146.39% 100.00%
PBT 1,221 -12,658 -14,564 8,768 165 -6,620 -15,184 -
  QoQ % 109.65% 13.09% -266.10% 5,203.24% 102.50% 56.40% -
  Horiz. % -8.04% 83.36% 95.92% -57.74% -1.09% 43.60% 100.00%
Tax -146 -28 0 -365 -9 -8 -12 433.04%
  QoQ % -423.81% 0.00% 0.00% -3,810.85% -16.66% 33.33% -
  Horiz. % 1,222.22% 233.33% -0.00% 3,041.67% 77.78% 66.67% 100.00%
NP 1,074 -12,686 -14,564 8,403 156 -6,628 -15,196 -
  QoQ % 108.47% 12.89% -273.32% 5,286.54% 102.35% 56.38% -
  Horiz. % -7.07% 83.48% 95.84% -55.30% -1.03% 43.62% 100.00%
NP to SH 1,665 -11,446 -13,536 6,884 234 -6,616 -15,148 -
  QoQ % 114.55% 15.44% -296.63% 2,833.53% 103.55% 56.32% -
  Horiz. % -10.99% 75.56% 89.36% -45.44% -1.55% 43.68% 100.00%
Tax Rate 12.01 % - % - % 4.16 % 5.64 % - % - % -
  QoQ % 0.00% 0.00% 0.00% -26.24% 0.00% 0.00% -
  Horiz. % 212.94% 0.00% 0.00% 73.76% 100.00% - -
Total Cost 63,504 56,052 50,316 50,019 38,998 35,022 34,592 50.10%
  QoQ % 13.29% 11.40% 0.59% 28.26% 11.35% 1.24% -
  Horiz. % 183.58% 162.04% 145.46% 144.60% 112.74% 101.24% 100.00%
Net Worth 88,991 82,751 60,758 57,446 7,303,979 5,180,453 52,132 42.97%
  QoQ % 7.54% 36.20% 5.77% -99.21% 40.99% 9,837.05% -
  Horiz. % 170.70% 158.73% 116.55% 110.19% 14,010.35% 9,937.05% 100.00%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 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
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 88,991 82,751 60,758 57,446 7,303,979 5,180,453 52,132 42.97%
  QoQ % 7.54% 36.20% 5.77% -99.21% 40.99% 9,837.05% -
  Horiz. % 170.70% 158.73% 116.55% 110.19% 14,010.35% 9,937.05% 100.00%
NOSH 780,624 773,378 769,090 692,121 879,997 624,150 491,818 36.18%
  QoQ % 0.94% 0.56% 11.12% -21.35% 40.99% 26.91% -
  Horiz. % 158.72% 157.25% 156.38% 140.73% 178.93% 126.91% 100.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 1.66 % -29.25 % -40.74 % 14.38 % 0.40 % -23.34 % -78.35 % -
  QoQ % 105.68% 28.20% -383.31% 3,495.00% 101.71% 70.21% -
  Horiz. % -2.12% 37.33% 52.00% -18.35% -0.51% 29.79% 100.00%
ROE 1.87 % -13.83 % -22.28 % 11.98 % 0.00 % -0.13 % -29.06 % -
  QoQ % 113.52% 37.93% -285.98% 0.00% 0.00% 99.55% -
  Horiz. % -6.43% 47.59% 76.67% -41.23% -0.00% 0.45% 100.00%
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 8.27 5.61 4.65 8.44 4.45 4.55 3.94 64.16%
  QoQ % 47.42% 20.65% -44.91% 89.66% -2.20% 15.48% -
  Horiz. % 209.90% 142.39% 118.02% 214.21% 112.94% 115.48% 100.00%
EPS 0.21 -1.48 -1.76 0.99 0.03 -1.06 -3.08 -
  QoQ % 114.19% 15.91% -277.78% 3,200.00% 102.83% 65.58% -
  Horiz. % -6.82% 48.05% 57.14% -32.14% -0.97% 34.42% 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 0.1140 0.1070 0.0790 0.0830 8.3000 8.3000 0.1060 4.98%
  QoQ % 6.54% 35.44% -4.82% -99.00% 0.00% 7,730.19% -
  Horiz. % 107.55% 100.94% 74.53% 78.30% 7,830.19% 7,830.19% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,267,744
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 5.09 3.42 2.82 4.61 3.09 2.24 1.53 123.34%
  QoQ % 48.83% 21.28% -38.83% 49.19% 37.95% 46.41% -
  Horiz. % 332.68% 223.53% 184.31% 301.31% 201.96% 146.41% 100.00%
EPS 0.13 -0.90 -1.07 0.54 0.02 -0.52 -1.19 -
  QoQ % 114.44% 15.89% -298.15% 2,600.00% 103.85% 56.30% -
  Horiz. % -10.92% 75.63% 89.92% -45.38% -1.68% 43.70% 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 0.0702 0.0653 0.0479 0.0453 5.7614 4.0864 0.0411 43.03%
  QoQ % 7.50% 36.33% 5.74% -99.21% 40.99% 9,842.58% -
  Horiz. % 170.80% 158.88% 116.55% 110.22% 14,018.01% 9,942.58% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.3100 0.3600 0.2450 0.2650 0.2600 0.2600 0.1600 -
P/RPS 3.75 6.42 5.27 3.14 5.84 5.72 4.06 -5.17%
  QoQ % -41.59% 21.82% 67.83% -46.23% 2.10% 40.89% -
  Horiz. % 92.36% 158.13% 129.80% 77.34% 143.84% 140.89% 100.00%
P/EPS 145.31 -24.32 -13.92 26.64 975.00 -24.53 -5.19 -
  QoQ % 697.49% -74.71% -152.25% -97.27% 4,074.72% -372.64% -
  Horiz. % -2,799.81% 468.59% 268.21% -513.29% -18,786.13% 472.64% 100.00%
EY 0.69 -4.11 -7.18 3.75 0.10 -4.08 -19.25 -
  QoQ % 116.79% 42.76% -291.47% 3,650.00% 102.45% 78.81% -
  Horiz. % -3.58% 21.35% 37.30% -19.48% -0.52% 21.19% 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 2.72 3.36 3.10 3.19 0.03 0.03 1.51 48.20%
  QoQ % -19.05% 8.39% -2.82% 10,533.33% 0.00% -98.01% -
  Horiz. % 180.13% 222.52% 205.30% 211.26% 1.99% 1.99% 100.00%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 27/05/15 26/02/15 28/11/14 26/08/14 29/05/14 25/02/14 -
Price 0.2300 0.3550 0.3500 0.2950 0.2650 0.2600 0.2850 -
P/RPS 2.78 6.33 7.53 3.49 5.96 5.72 7.23 -47.21%
  QoQ % -56.08% -15.94% 115.76% -41.44% 4.20% -20.89% -
  Horiz. % 38.45% 87.55% 104.15% 48.27% 82.43% 79.11% 100.00%
P/EPS 107.81 -23.99 -19.89 29.66 993.75 -24.53 -9.25 -
  QoQ % 549.40% -20.61% -167.06% -97.02% 4,151.16% -165.19% -
  Horiz. % -1,165.51% 259.35% 215.03% -320.65% -10,743.24% 265.19% 100.00%
EY 0.93 -4.17 -5.03 3.37 0.10 -4.08 -10.81 -
  QoQ % 122.30% 17.10% -249.26% 3,270.00% 102.45% 62.26% -
  Horiz. % -8.60% 38.58% 46.53% -31.17% -0.93% 37.74% 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 2.02 3.32 4.43 3.55 0.03 0.03 2.69 -17.43%
  QoQ % -39.16% -25.06% 24.79% 11,733.33% 0.00% -98.88% -
  Horiz. % 75.09% 123.42% 164.68% 131.97% 1.12% 1.12% 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.
 


 

389  353  519  737 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.025+0.005 
 GPACKET-WB 0.315+0.02 
 ARMADA 0.415+0.03 
 SAPNRG 0.265-0.005 
 ISTONE 0.225+0.03 
 HSI-C7F 0.3150.00 
 ANZO 0.0250.00 
 AME 1.55+0.27 
 HSI-H8B 0.245-0.03 
 OPCOM 0.815+0.04 

TOP ARTICLES

1. Thank you for your recommendations - Koon Yew Yin Koon Yew Yin's Blog
2. Budget 2020: Bandar Malaysia project in Sungai Besi will proceed save malaysia!!!
3. Dayang: My Rule for selling - Koon Yew Yin Koon Yew Yin's Blog
4. [TheStar] The Signing Ceremony of Bandar Malaysia will be held on next week after Budget 2020. KL Glory Fury
5. BUDGET 2020: THE PRIME BENEFICIARY IN SMALL CAP SPACE smartinvestment2030
6. Budget 2020 - Plantation - Major Beneficiary !!! Investhor's Mighty Hammer of Wisdom
7. AirAsia Group Bhd: A relook into AirAisa Group from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now ? TradeVSA - Case Study
8. MTAG - Higher TP - “Overweight” Call from Affin Hwang Capital Research on Electronics Manufacturing Services Stock Pick
Partners & Brokers