Highlights

[EDUSPEC] QoQ Annualized Quarter Result on 2013-12-31 [#1]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 25-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2014
Quarter 31-Dec-2013  [#1]
Profit Trend QoQ -     -1,873.77%    YoY -     -43.28%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 58,422 39,154 28,394 19,396 34,091 29,784 24,754 77.17%
  QoQ % 49.21% 37.90% 46.39% -43.11% 14.46% 20.32% -
  Horiz. % 236.01% 158.18% 114.70% 78.36% 137.72% 120.32% 100.00%
PBT 8,768 165 -6,620 -15,184 1,100 -578 -5,220 -
  QoQ % 5,203.24% 102.50% 56.40% -1,480.36% 290.09% 88.91% -
  Horiz. % -167.97% -3.17% 126.82% 290.88% -21.07% 11.09% 100.00%
Tax -365 -9 -8 -12 -252 -24 -24 512.82%
  QoQ % -3,810.85% -16.66% 33.33% 95.24% -950.00% 0.00% -
  Horiz. % 1,520.83% 38.89% 33.33% 50.00% 1,050.00% 100.00% 100.00%
NP 8,403 156 -6,628 -15,196 848 -602 -5,244 -
  QoQ % 5,286.54% 102.35% 56.38% -1,891.98% 240.71% 88.51% -
  Horiz. % -160.24% -2.97% 126.39% 289.78% -16.17% 11.49% 100.00%
NP to SH 6,884 234 -6,616 -15,148 854 -596 -5,274 -
  QoQ % 2,833.53% 103.55% 56.32% -1,873.77% 243.29% 88.70% -
  Horiz. % -130.53% -4.45% 125.45% 287.22% -16.19% 11.30% 100.00%
Tax Rate 4.16 % 5.64 % - % - % 22.91 % - % - % -
  QoQ % -26.24% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 18.16% 24.62% 0.00% 0.00% 100.00% - -
Total Cost 50,019 38,998 35,022 34,592 33,243 30,386 29,998 40.57%
  QoQ % 28.26% 11.35% 1.24% 4.06% 9.40% 1.30% -
  Horiz. % 166.74% 130.00% 116.75% 115.31% 110.82% 101.30% 100.00%
Net Worth 57,446 7,303,979 5,180,453 52,132 15,777 14,154 12,229 180.21%
  QoQ % -99.21% 40.99% 9,837.05% 230.43% 11.46% 15.74% -
  Horiz. % 469.73% 59,723.96% 42,360.08% 426.28% 129.01% 115.74% 100.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 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
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 57,446 7,303,979 5,180,453 52,132 15,777 14,154 12,229 180.21%
  QoQ % -99.21% 40.99% 9,837.05% 230.43% 11.46% 15.74% -
  Horiz. % 469.73% 59,723.96% 42,360.08% 426.28% 129.01% 115.74% 100.00%
NOSH 692,121 879,997 624,150 491,818 384,814 372,500 382,173 48.52%
  QoQ % -21.35% 40.99% 26.91% 27.81% 3.31% -2.53% -
  Horiz. % 181.10% 230.26% 163.32% 128.69% 100.69% 97.47% 100.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 14.38 % 0.40 % -23.34 % -78.35 % 2.49 % -2.02 % -21.18 % -
  QoQ % 3,495.00% 101.71% 70.21% -3,246.59% 223.27% 90.46% -
  Horiz. % -67.89% -1.89% 110.20% 369.92% -11.76% 9.54% 100.00%
ROE 11.98 % 0.00 % -0.13 % -29.06 % 5.41 % -4.21 % -43.13 % -
  QoQ % 0.00% 0.00% 99.55% -637.15% 228.50% 90.24% -
  Horiz. % -27.78% -0.00% 0.30% 67.38% -12.54% 9.76% 100.00%
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 8.44 4.45 4.55 3.94 8.86 8.00 6.48 19.25%
  QoQ % 89.66% -2.20% 15.48% -55.53% 10.75% 23.46% -
  Horiz. % 130.25% 68.67% 70.22% 60.80% 136.73% 123.46% 100.00%
EPS 0.99 0.03 -1.06 -3.08 0.27 -0.16 -1.38 -
  QoQ % 3,200.00% 102.83% 65.58% -1,240.74% 268.75% 88.41% -
  Horiz. % -71.74% -2.17% 76.81% 223.19% -19.57% 11.59% 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 0.0830 8.3000 8.3000 0.1060 0.0410 0.0380 0.0320 88.67%
  QoQ % -99.00% 0.00% 7,730.19% 158.54% 7.89% 18.75% -
  Horiz. % 259.37% 25,937.50% 25,937.50% 331.25% 128.12% 118.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,067,500
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 5.30 3.55 2.58 1.76 3.09 2.70 2.25 76.94%
  QoQ % 49.30% 37.60% 46.59% -43.04% 14.44% 20.00% -
  Horiz. % 235.56% 157.78% 114.67% 78.22% 137.33% 120.00% 100.00%
EPS 0.62 0.02 -0.60 -1.37 0.08 -0.05 -0.48 -
  QoQ % 3,000.00% 103.33% 56.20% -1,812.50% 260.00% 89.58% -
  Horiz. % -129.17% -4.17% 125.00% 285.42% -16.67% 10.42% 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 0.0521 6.6291 4.7018 0.0473 0.0143 0.0128 0.0111 180.07%
  QoQ % -99.21% 40.99% 9,840.38% 230.77% 11.72% 15.32% -
  Horiz. % 469.37% 59,721.62% 42,358.56% 426.13% 128.83% 115.32% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.2650 0.2600 0.2600 0.1600 0.1250 0.0750 0.0800 -
P/RPS 3.14 5.84 5.72 4.06 1.41 0.94 1.24 85.68%
  QoQ % -46.23% 2.10% 40.89% 187.94% 50.00% -24.19% -
  Horiz. % 253.23% 470.97% 461.29% 327.42% 113.71% 75.81% 100.00%
P/EPS 26.64 975.00 -24.53 -5.19 56.33 -46.88 -5.80 -
  QoQ % -97.27% 4,074.72% -372.64% -109.21% 220.16% -708.28% -
  Horiz. % -459.31% -16,810.34% 422.93% 89.48% -971.21% 808.28% 100.00%
EY 3.75 0.10 -4.08 -19.25 1.78 -2.13 -17.25 -
  QoQ % 3,650.00% 102.45% 78.81% -1,181.46% 183.57% 87.65% -
  Horiz. % -21.74% -0.58% 23.65% 111.59% -10.32% 12.35% 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 3.19 0.03 0.03 1.51 3.05 1.97 2.50 17.63%
  QoQ % 10,533.33% 0.00% -98.01% -50.49% 54.82% -21.20% -
  Horiz. % 127.60% 1.20% 1.20% 60.40% 122.00% 78.80% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 28/11/14 26/08/14 29/05/14 25/02/14 29/11/13 30/08/13 30/05/13 -
Price 0.2950 0.2650 0.2600 0.2850 0.1250 0.1050 0.0950 -
P/RPS 3.49 5.96 5.72 7.23 1.41 1.31 1.47 77.87%
  QoQ % -41.44% 4.20% -20.89% 412.77% 7.63% -10.88% -
  Horiz. % 237.41% 405.44% 389.12% 491.84% 95.92% 89.12% 100.00%
P/EPS 29.66 993.75 -24.53 -9.25 56.33 -65.63 -6.88 -
  QoQ % -97.02% 4,151.16% -165.19% -116.42% 185.83% -853.92% -
  Horiz. % -431.10% -14,444.04% 356.54% 134.45% -818.75% 953.92% 100.00%
EY 3.37 0.10 -4.08 -10.81 1.78 -1.52 -14.53 -
  QoQ % 3,270.00% 102.45% 62.26% -707.30% 217.11% 89.54% -
  Horiz. % -23.19% -0.69% 28.08% 74.40% -12.25% 10.46% 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 3.55 0.03 0.03 2.69 3.05 2.76 2.97 12.62%
  QoQ % 11,733.33% 0.00% -98.88% -11.80% 10.51% -7.07% -
  Horiz. % 119.53% 1.01% 1.01% 90.57% 102.69% 92.93% 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.
 


 

299  359  495  758 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.0750.00 
 LAMBO 0.07+0.005 
 LAMBO-WB 0.010.00 
 IMPIANA 0.045+0.005 
 HSI-C5G 0.16-0.025 
 EKOVEST 0.835+0.005 
 VC 0.305+0.02 
 HSI-H6G 0.305+0.07 
 PWORTH 0.07+0.005 
 EKOVEST-WB 0.345+0.005 
Partners & Brokers