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 - 1,267,744
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 5.87 3.78 3.11 6.00 5.09 3.42 2.82 63.10%
  QoQ % 55.29% 21.54% -48.17% 17.88% 48.83% 21.28% -
  Horiz. % 208.16% 134.04% 110.28% 212.77% 180.50% 121.28% 100.00%
EPS 0.20 -0.95 -1.31 0.77 0.13 -0.90 -1.07 -
  QoQ % 121.05% 27.48% -270.13% 492.31% 114.44% 15.89% -
  Horiz. % -18.69% 88.79% 122.43% -71.96% -12.15% 84.11% 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 0.0942 0.0748 0.0757 0.0791 0.0702 0.0653 0.0479 57.03%
  QoQ % 25.94% -1.19% -4.30% 12.68% 7.50% 36.33% -
  Horiz. % 196.66% 156.16% 158.04% 165.14% 146.56% 136.33% 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.
 


 

402  313  494  808 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.02-0.005 
 ARMADA 0.48+0.035 
 MTAG 0.54+0.03 
 HSI-C7F 0.325-0.01 
 SANICHI 0.045-0.005 
 HUAAN 0.16+0.015 
 KNM 0.46+0.005 
 PUC 0.0550.00 
 PRESBHD 0.50+0.015 
 HSI-H8B 0.19-0.015 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!

TOP ARTICLES

1. SELL CARIMIN & UZMA NOW & SWITCH TO NETX, OPCOM, REDTONE OR MUIPROP, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. EYE ON THIS STOCK BECAUSE THE PRICE RALLY COULD BE THIS WEEK (21-25 OCT)! smartinvestment2030
3. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
4. DIRECTORS/INSIDERS STRONG BUYING SHOWS NFCP FIBERISATION BULL RUN VERY SOON, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. Mitrajaya - NEW CONTRACT COMING SOON!??!! JL's Stock Picks and Coverages
6. CALVIN WANTS TO TELL ALL AT NETX (0020) , I AM KEEPING ALL NEXT SHARES TIGHTLY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. CAB the Big Yellow CAB ready to take you for a ride GrandMustahTradingJourney
8. Genting Malaysia - Anticipation of the Outdoor Theme Park HLBank Research Highlights
Partners & Brokers