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 - 1,067,500
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 6.90 5.86 3.94 3.24 5.30 3.55 2.58 92.56%
  QoQ % 17.75% 48.73% 21.60% -38.87% 49.30% 37.60% -
  Horiz. % 267.44% 227.13% 152.71% 125.58% 205.43% 137.60% 100.00%
EPS 0.89 0.15 -1.04 -1.23 0.62 0.02 -0.60 -
  QoQ % 493.33% 114.42% 15.45% -298.39% 3,000.00% 103.33% -
  Horiz. % -148.33% -25.00% 173.33% 205.00% -103.33% -3.33% 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 0.0911 0.0808 0.0751 0.0551 0.0521 6.6291 4.7018 -92.77%
  QoQ % 12.75% 7.59% 36.30% 5.76% -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.
 


 

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