Highlights

[EDUSPEC] QoQ Annualized Quarter Result on 2014-12-31 [#1]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 26-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2015
Quarter 31-Dec-2014  [#1]
Profit Trend QoQ -     -296.63%    YoY -     10.64%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 76,008 64,578 43,366 35,752 58,422 39,154 28,394 92.68%
  QoQ % 17.70% 48.92% 21.30% -38.80% 49.21% 37.90% -
  Horiz. % 267.69% 227.44% 152.73% 125.91% 205.75% 137.90% 100.00%
PBT 11,949 1,221 -12,658 -14,564 8,768 165 -6,620 -
  QoQ % 878.36% 109.65% 13.09% -266.10% 5,203.24% 102.50% -
  Horiz. % -180.50% -18.45% 191.21% 220.00% -132.45% -2.50% 100.00%
Tax -751 -146 -28 0 -365 -9 -8 1,959.84%
  QoQ % -412.04% -423.81% 0.00% 0.00% -3,810.85% -16.66% -
  Horiz. % 9,387.50% 1,833.34% 350.00% -0.00% 4,562.50% 116.66% 100.00%
NP 11,198 1,074 -12,686 -14,564 8,403 156 -6,628 -
  QoQ % 942.00% 108.47% 12.89% -273.32% 5,286.54% 102.35% -
  Horiz. % -168.95% -16.21% 191.40% 219.73% -126.78% -2.35% 100.00%
NP to SH 9,790 1,665 -11,446 -13,536 6,884 234 -6,616 -
  QoQ % 487.87% 114.55% 15.44% -296.63% 2,833.53% 103.55% -
  Horiz. % -147.97% -25.17% 173.00% 204.59% -104.05% -3.55% 100.00%
Tax Rate 6.29 % 12.01 % - % - % 4.16 % 5.64 % - % -
  QoQ % -47.63% 0.00% 0.00% 0.00% -26.24% 0.00% -
  Horiz. % 111.52% 212.94% 0.00% 0.00% 73.76% 100.00% -
Total Cost 64,810 63,504 56,052 50,316 50,019 38,998 35,022 50.67%
  QoQ % 2.06% 13.29% 11.40% 0.59% 28.26% 11.35% -
  Horiz. % 185.06% 181.33% 160.05% 143.67% 142.82% 111.35% 100.00%
Net Worth 100,327 88,991 82,751 60,758 57,446 7,303,979 5,180,453 -92.77%
  QoQ % 12.74% 7.54% 36.20% 5.77% -99.21% 40.99% -
  Horiz. % 1.94% 1.72% 1.60% 1.17% 1.11% 140.99% 100.00%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 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
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 100,327 88,991 82,751 60,758 57,446 7,303,979 5,180,453 -92.77%
  QoQ % 12.74% 7.54% 36.20% 5.77% -99.21% 40.99% -
  Horiz. % 1.94% 1.72% 1.60% 1.17% 1.11% 140.99% 100.00%
NOSH 809,090 780,624 773,378 769,090 692,121 879,997 624,150 18.87%
  QoQ % 3.65% 0.94% 0.56% 11.12% -21.35% 40.99% -
  Horiz. % 129.63% 125.07% 123.91% 123.22% 110.89% 140.99% 100.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 14.73 % 1.66 % -29.25 % -40.74 % 14.38 % 0.40 % -23.34 % -
  QoQ % 787.35% 105.68% 28.20% -383.31% 3,495.00% 101.71% -
  Horiz. % -63.11% -7.11% 125.32% 174.55% -61.61% -1.71% 100.00%
ROE 9.76 % 1.87 % -13.83 % -22.28 % 11.98 % 0.00 % -0.13 % -
  QoQ % 421.93% 113.52% 37.93% -285.98% 0.00% 0.00% -
  Horiz. % -7,507.69% -1,438.46% 10,638.46% 17,138.46% -9,215.38% -0.00% 100.00%
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 9.39 8.27 5.61 4.65 8.44 4.45 4.55 62.02%
  QoQ % 13.54% 47.42% 20.65% -44.91% 89.66% -2.20% -
  Horiz. % 206.37% 181.76% 123.30% 102.20% 185.49% 97.80% 100.00%
EPS 1.21 0.21 -1.48 -1.76 0.99 0.03 -1.06 -
  QoQ % 476.19% 114.19% 15.91% -277.78% 3,200.00% 102.83% -
  Horiz. % -114.15% -19.81% 139.62% 166.04% -93.40% -2.83% 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 0.1240 0.1140 0.1070 0.0790 0.0830 8.3000 8.3000 -93.92%
  QoQ % 8.77% 6.54% 35.44% -4.82% -99.00% 0.00% -
  Horiz. % 1.49% 1.37% 1.29% 0.95% 1.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,512,783
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 5.02 4.27 2.87 2.36 3.86 2.59 1.88 92.36%
  QoQ % 17.56% 48.78% 21.61% -38.86% 49.03% 37.77% -
  Horiz. % 267.02% 227.13% 152.66% 125.53% 205.32% 137.77% 100.00%
EPS 0.65 0.11 -0.76 -0.89 0.46 0.02 -0.44 -
  QoQ % 490.91% 114.47% 14.61% -293.48% 2,200.00% 104.55% -
  Horiz. % -147.73% -25.00% 172.73% 202.27% -104.55% -4.55% 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 0.0663 0.0588 0.0547 0.0402 0.0380 4.8282 3.4245 -92.77%
  QoQ % 12.76% 7.50% 36.07% 5.79% -99.21% 40.99% -
  Horiz. % 1.94% 1.72% 1.60% 1.17% 1.11% 140.99% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.2550 0.3100 0.3600 0.2450 0.2650 0.2600 0.2600 -
P/RPS 2.71 3.75 6.42 5.27 3.14 5.84 5.72 -39.20%
  QoQ % -27.73% -41.59% 21.82% 67.83% -46.23% 2.10% -
  Horiz. % 47.38% 65.56% 112.24% 92.13% 54.90% 102.10% 100.00%
P/EPS 21.07 145.31 -24.32 -13.92 26.64 975.00 -24.53 -
  QoQ % -85.50% 697.49% -74.71% -152.25% -97.27% 4,074.72% -
  Horiz. % -85.89% -592.38% 99.14% 56.75% -108.60% -3,974.72% 100.00%
EY 4.75 0.69 -4.11 -7.18 3.75 0.10 -4.08 -
  QoQ % 588.41% 116.79% 42.76% -291.47% 3,650.00% 102.45% -
  Horiz. % -116.42% -16.91% 100.74% 175.98% -91.91% -2.45% 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 2.06 2.72 3.36 3.10 3.19 0.03 0.03 1,572.55%
  QoQ % -24.26% -19.05% 8.39% -2.82% 10,533.33% 0.00% -
  Horiz. % 6,866.67% 9,066.67% 11,200.00% 10,333.33% 10,633.33% 100.00% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/11/15 27/08/15 27/05/15 26/02/15 28/11/14 26/08/14 29/05/14 -
Price 0.3150 0.2300 0.3550 0.3500 0.2950 0.2650 0.2600 -
P/RPS 3.35 2.78 6.33 7.53 3.49 5.96 5.72 -29.98%
  QoQ % 20.50% -56.08% -15.94% 115.76% -41.44% 4.20% -
  Horiz. % 58.57% 48.60% 110.66% 131.64% 61.01% 104.20% 100.00%
P/EPS 26.03 107.81 -23.99 -19.89 29.66 993.75 -24.53 -
  QoQ % -75.86% 549.40% -20.61% -167.06% -97.02% 4,151.16% -
  Horiz. % -106.11% -439.50% 97.80% 81.08% -120.91% -4,051.16% 100.00%
EY 3.84 0.93 -4.17 -5.03 3.37 0.10 -4.08 -
  QoQ % 312.90% 122.30% 17.10% -249.26% 3,270.00% 102.45% -
  Horiz. % -94.12% -22.79% 102.21% 123.28% -82.60% -2.45% 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 2.54 2.02 3.32 4.43 3.55 0.03 0.03 1,822.95%
  QoQ % 25.74% -39.16% -25.06% 24.79% 11,733.33% 0.00% -
  Horiz. % 8,466.67% 6,733.33% 11,066.67% 14,766.67% 11,833.33% 100.00% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. MPCORP (6548) - Substantial Progress To Exit PN17 !!! Grand Mustah Trading Journey
2. 祝大家金鼠年行大运,(鼠)数钱(鼠)数不完,大家一起发! ~~ Stock Pick Link Inside ~~ Stock Pick Contest Year 2020
3. INARI - The True and The Ugly Face Surface LogicTrading Analysis
4. Health official: New China virus 'not as powerful as SARS' Good Articles to Share
5. CALVIN'S HAPPY RESPONSE TO QUESTIONS ABOUT NETX WINNING NFCP FIBERISATION JOBS THE INVESTMENT APPROACH OF CALVIN TAN
6. CBIP - The Plantation Production / Revenue will Explode and Shoot through the Roof i3gambler
7. Calvin's Sunday Sharing: THOU CROWNEST THE YEAR WITH THY GOODNESS; THY PATHS DROP FATNESS (Reposting) THE INVESTMENT APPROACH OF CALVIN TAN
8. Top Glove jumps because of Coronavirus Retirement Planning
Partners & Brokers