Highlights

[EDUSPEC] QoQ Annualized Quarter Result on 2015-09-30 [#4]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 30-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2015
Quarter 30-Sep-2015  [#4]
Profit Trend QoQ -     487.87%    YoY -     42.21%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 74,428 47,982 39,484 76,008 64,578 43,366 35,752 63.11%
  QoQ % 55.12% 21.52% -48.05% 17.70% 48.92% 21.30% -
  Horiz. % 208.18% 134.21% 110.44% 212.60% 180.63% 121.30% 100.00%
PBT 2,558 -12,434 -16,832 11,949 1,221 -12,658 -14,564 -
  QoQ % 120.58% 26.13% -240.87% 878.36% 109.65% 13.09% -
  Horiz. % -17.57% 85.37% 115.57% -82.04% -8.39% 86.91% 100.00%
Tax -234 -322 -612 -751 -146 -28 0 -
  QoQ % 27.12% 47.39% 18.51% -412.04% -423.81% 0.00% -
  Horiz. % 838.09% 1,150.00% 2,185.71% 2,682.14% 523.81% 100.00% -
NP 2,324 -12,756 -17,444 11,198 1,074 -12,686 -14,564 -
  QoQ % 118.22% 26.87% -255.78% 942.00% 108.47% 12.89% -
  Horiz. % -15.96% 87.59% 119.77% -76.89% -7.38% 87.11% 100.00%
NP to SH 2,478 -12,054 -16,640 9,790 1,665 -11,446 -13,536 -
  QoQ % 120.56% 27.56% -269.97% 487.87% 114.55% 15.44% -
  Horiz. % -18.31% 89.05% 122.93% -72.33% -12.30% 84.56% 100.00%
Tax Rate 9.17 % - % - % 6.29 % 12.01 % - % - % -
  QoQ % 0.00% 0.00% 0.00% -47.63% 0.00% 0.00% -
  Horiz. % 76.35% 0.00% 0.00% 52.37% 100.00% - -
Total Cost 72,104 60,738 56,928 64,810 63,504 56,052 50,316 27.13%
  QoQ % 18.71% 6.69% -12.16% 2.06% 13.29% 11.40% -
  Horiz. % 143.30% 120.71% 113.14% 128.81% 126.21% 111.40% 100.00%
Net Worth 119,422 94,781 95,934 100,327 88,991 82,751 60,758 56.98%
  QoQ % 26.00% -1.20% -4.38% 12.74% 7.54% 36.20% -
  Horiz. % 196.55% 156.00% 157.90% 165.13% 146.47% 136.20% 100.00%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 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
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 119,422 94,781 95,934 100,327 88,991 82,751 60,758 56.98%
  QoQ % 26.00% -1.20% -4.38% 12.74% 7.54% 36.20% -
  Horiz. % 196.55% 156.00% 157.90% 165.13% 146.47% 136.20% 100.00%
NOSH 853,020 846,263 848,979 809,090 780,624 773,378 769,090 7.16%
  QoQ % 0.80% -0.32% 4.93% 3.65% 0.94% 0.56% -
  Horiz. % 110.91% 110.03% 110.39% 105.20% 101.50% 100.56% 100.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 3.12 % -26.58 % -44.18 % 14.73 % 1.66 % -29.25 % -40.74 % -
  QoQ % 111.74% 39.84% -399.93% 787.35% 105.68% 28.20% -
  Horiz. % -7.66% 65.24% 108.44% -36.16% -4.07% 71.80% 100.00%
ROE 2.08 % -12.72 % -17.35 % 9.76 % 1.87 % -13.83 % -22.28 % -
  QoQ % 116.35% 26.69% -277.77% 421.93% 113.52% 37.93% -
  Horiz. % -9.34% 57.09% 77.87% -43.81% -8.39% 62.07% 100.00%
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 8.73 5.67 4.65 9.39 8.27 5.61 4.65 52.24%
  QoQ % 53.97% 21.94% -50.48% 13.54% 47.42% 20.65% -
  Horiz. % 187.74% 121.94% 100.00% 201.94% 177.85% 120.65% 100.00%
EPS 0.29 -1.42 -1.96 1.21 0.21 -1.48 -1.76 -
  QoQ % 120.42% 27.55% -261.98% 476.19% 114.19% 15.91% -
  Horiz. % -16.48% 80.68% 111.36% -68.75% -11.93% 84.09% 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 0.1400 0.1120 0.1130 0.1240 0.1140 0.1070 0.0790 46.49%
  QoQ % 25.00% -0.88% -8.87% 8.77% 6.54% 35.44% -
  Horiz. % 177.22% 141.77% 143.04% 156.96% 144.30% 135.44% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,101,813
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 6.76 4.35 3.58 6.90 5.86 3.94 3.24 63.35%
  QoQ % 55.40% 21.51% -48.12% 17.75% 48.73% 21.60% -
  Horiz. % 208.64% 134.26% 110.49% 212.96% 180.86% 121.60% 100.00%
EPS 0.22 -1.09 -1.51 0.89 0.15 -1.04 -1.23 -
  QoQ % 120.18% 27.81% -269.66% 493.33% 114.42% 15.45% -
  Horiz. % -17.89% 88.62% 122.76% -72.36% -12.20% 84.55% 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 0.1084 0.0860 0.0871 0.0911 0.0808 0.0751 0.0551 57.07%
  QoQ % 26.05% -1.26% -4.39% 12.75% 7.59% 36.30% -
  Horiz. % 196.73% 156.08% 158.08% 165.34% 146.64% 136.30% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.2550 0.2850 0.3150 0.2550 0.3100 0.3600 0.2450 -
P/RPS 2.92 5.03 6.77 2.71 3.75 6.42 5.27 -32.56%
  QoQ % -41.95% -25.70% 149.82% -27.73% -41.59% 21.82% -
  Horiz. % 55.41% 95.45% 128.46% 51.42% 71.16% 121.82% 100.00%
P/EPS 87.76 -20.01 -16.07 21.07 145.31 -24.32 -13.92 -
  QoQ % 538.58% -24.52% -176.27% -85.50% 697.49% -74.71% -
  Horiz. % -630.46% 143.75% 115.45% -151.36% -1,043.89% 174.71% 100.00%
EY 1.14 -5.00 -6.22 4.75 0.69 -4.11 -7.18 -
  QoQ % 122.80% 19.61% -230.95% 588.41% 116.79% 42.76% -
  Horiz. % -15.88% 69.64% 86.63% -66.16% -9.61% 57.24% 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 1.82 2.54 2.79 2.06 2.72 3.36 3.10 -29.91%
  QoQ % -28.35% -8.96% 35.44% -24.26% -19.05% 8.39% -
  Horiz. % 58.71% 81.94% 90.00% 66.45% 87.74% 108.39% 100.00%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/08/16 25/05/16 29/02/16 30/11/15 27/08/15 27/05/15 26/02/15 -
Price 0.2500 0.2800 0.3000 0.3150 0.2300 0.3550 0.3500 -
P/RPS 2.87 4.94 6.45 3.35 2.78 6.33 7.53 -47.46%
  QoQ % -41.90% -23.41% 92.54% 20.50% -56.08% -15.94% -
  Horiz. % 38.11% 65.60% 85.66% 44.49% 36.92% 84.06% 100.00%
P/EPS 86.04 -19.66 -15.31 26.03 107.81 -23.99 -19.89 -
  QoQ % 537.64% -28.41% -158.82% -75.86% 549.40% -20.61% -
  Horiz. % -432.58% 98.84% 76.97% -130.87% -542.03% 120.61% 100.00%
EY 1.16 -5.09 -6.53 3.84 0.93 -4.17 -5.03 -
  QoQ % 122.79% 22.05% -270.05% 312.90% 122.30% 17.10% -
  Horiz. % -23.06% 101.19% 129.82% -76.34% -18.49% 82.90% 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 1.79 2.50 2.65 2.54 2.02 3.32 4.43 -45.37%
  QoQ % -28.40% -5.66% 4.33% 25.74% -39.16% -25.06% -
  Horiz. % 40.41% 56.43% 59.82% 57.34% 45.60% 74.94% 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.
 


 

441  257  545  653 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.315-0.01 
 DYNACIA-PA 0.05+0.005 
 EKOVEST-WB 0.115+0.035 
 IMPIANA 0.06-0.005 
 ORION 0.18+0.01 
 IWCITY 0.86+0.03 
 HSI-C5D 0.37-0.05 
 EKOVEST 0.59+0.04 
 ARMADA 0.190.00 
 MACPIE 0.175+0.005 
Partners & Brokers