Highlights

[EDUSPEC] QoQ Annualized Quarter Result on 2015-12-31 [#1]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 29-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2016
Quarter 31-Dec-2015  [#1]
Profit Trend QoQ -     -269.97%    YoY -     -22.93%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 81,457 74,428 47,982 39,484 76,008 64,578 43,366 52.06%
  QoQ % 9.44% 55.12% 21.52% -48.05% 17.70% 48.92% -
  Horiz. % 187.84% 171.63% 110.64% 91.05% 175.27% 148.92% 100.00%
PBT 7,188 2,558 -12,434 -16,832 11,949 1,221 -12,658 -
  QoQ % 180.93% 120.58% 26.13% -240.87% 878.36% 109.65% -
  Horiz. % -56.79% -20.21% 98.23% 132.98% -94.40% -9.65% 100.00%
Tax -2,504 -234 -322 -612 -751 -146 -28 1,883.49%
  QoQ % -967.05% 27.12% 47.39% 18.51% -412.04% -423.81% -
  Horiz. % 8,942.86% 838.09% 1,150.00% 2,185.71% 2,682.14% 523.81% 100.00%
NP 4,684 2,324 -12,756 -17,444 11,198 1,074 -12,686 -
  QoQ % 101.55% 118.22% 26.87% -255.78% 942.00% 108.47% -
  Horiz. % -36.92% -18.32% 100.55% 137.51% -88.27% -8.47% 100.00%
NP to SH 4,257 2,478 -12,054 -16,640 9,790 1,665 -11,446 -
  QoQ % 71.75% 120.56% 27.56% -269.97% 487.87% 114.55% -
  Horiz. % -37.19% -21.66% 105.31% 145.38% -85.53% -14.55% 100.00%
Tax Rate 34.84 % 9.17 % - % - % 6.29 % 12.01 % - % -
  QoQ % 279.93% 0.00% 0.00% 0.00% -47.63% 0.00% -
  Horiz. % 290.09% 76.35% 0.00% 0.00% 52.37% 100.00% -
Total Cost 76,773 72,104 60,738 56,928 64,810 63,504 56,052 23.26%
  QoQ % 6.48% 18.71% 6.69% -12.16% 2.06% 13.29% -
  Horiz. % 136.97% 128.64% 108.36% 101.56% 115.62% 113.29% 100.00%
Net Worth 122,237 119,422 94,781 95,934 100,327 88,991 82,751 29.61%
  QoQ % 2.36% 26.00% -1.20% -4.38% 12.74% 7.54% -
  Horiz. % 147.72% 144.31% 114.54% 115.93% 121.24% 107.54% 100.00%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 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
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 122,237 119,422 94,781 95,934 100,327 88,991 82,751 29.61%
  QoQ % 2.36% 26.00% -1.20% -4.38% 12.74% 7.54% -
  Horiz. % 147.72% 144.31% 114.54% 115.93% 121.24% 107.54% 100.00%
NOSH 866,930 853,020 846,263 848,979 809,090 780,624 773,378 7.89%
  QoQ % 1.63% 0.80% -0.32% 4.93% 3.65% 0.94% -
  Horiz. % 112.10% 110.30% 109.42% 109.78% 104.62% 100.94% 100.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 5.75 % 3.12 % -26.58 % -44.18 % 14.73 % 1.66 % -29.25 % -
  QoQ % 84.29% 111.74% 39.84% -399.93% 787.35% 105.68% -
  Horiz. % -19.66% -10.67% 90.87% 151.04% -50.36% -5.68% 100.00%
ROE 3.48 % 2.08 % -12.72 % -17.35 % 9.76 % 1.87 % -13.83 % -
  QoQ % 67.31% 116.35% 26.69% -277.77% 421.93% 113.52% -
  Horiz. % -25.16% -15.04% 91.97% 125.45% -70.57% -13.52% 100.00%
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 9.40 8.73 5.67 4.65 9.39 8.27 5.61 40.94%
  QoQ % 7.67% 53.97% 21.94% -50.48% 13.54% 47.42% -
  Horiz. % 167.56% 155.61% 101.07% 82.89% 167.38% 147.42% 100.00%
EPS 0.49 0.29 -1.42 -1.96 1.21 0.21 -1.48 -
  QoQ % 68.97% 120.42% 27.55% -261.98% 476.19% 114.19% -
  Horiz. % -33.11% -19.59% 95.95% 132.43% -81.76% -14.19% 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 0.1410 0.1400 0.1120 0.1130 0.1240 0.1140 0.1070 20.14%
  QoQ % 0.71% 25.00% -0.88% -8.87% 8.77% 6.54% -
  Horiz. % 131.78% 130.84% 104.67% 105.61% 115.89% 106.54% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,948,967
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 4.18 3.82 2.46 2.03 3.90 3.31 2.23 51.85%
  QoQ % 9.42% 55.28% 21.18% -47.95% 17.82% 48.43% -
  Horiz. % 187.44% 171.30% 110.31% 91.03% 174.89% 148.43% 100.00%
EPS 0.22 0.13 -0.62 -0.85 0.50 0.09 -0.59 -
  QoQ % 69.23% 120.97% 27.06% -270.00% 455.56% 115.25% -
  Horiz. % -37.29% -22.03% 105.08% 144.07% -84.75% -15.25% 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 0.0627 0.0613 0.0486 0.0492 0.0515 0.0457 0.0425 29.50%
  QoQ % 2.28% 26.13% -1.22% -4.47% 12.69% 7.53% -
  Horiz. % 147.53% 144.24% 114.35% 115.76% 121.18% 107.53% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.2400 0.2550 0.2850 0.3150 0.2550 0.3100 0.3600 -
P/RPS 2.55 2.92 5.03 6.77 2.71 3.75 6.42 -45.87%
  QoQ % -12.67% -41.95% -25.70% 149.82% -27.73% -41.59% -
  Horiz. % 39.72% 45.48% 78.35% 105.45% 42.21% 58.41% 100.00%
P/EPS 48.88 87.76 -20.01 -16.07 21.07 145.31 -24.32 -
  QoQ % -44.30% 538.58% -24.52% -176.27% -85.50% 697.49% -
  Horiz. % -200.99% -360.86% 82.28% 66.08% -86.64% -597.49% 100.00%
EY 2.05 1.14 -5.00 -6.22 4.75 0.69 -4.11 -
  QoQ % 79.82% 122.80% 19.61% -230.95% 588.41% 116.79% -
  Horiz. % -49.88% -27.74% 121.65% 151.34% -115.57% -16.79% 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 1.70 1.82 2.54 2.79 2.06 2.72 3.36 -36.43%
  QoQ % -6.59% -28.35% -8.96% 35.44% -24.26% -19.05% -
  Horiz. % 50.60% 54.17% 75.60% 83.04% 61.31% 80.95% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/11/16 30/08/16 25/05/16 29/02/16 30/11/15 27/08/15 27/05/15 -
Price 0.2000 0.2500 0.2800 0.3000 0.3150 0.2300 0.3550 -
P/RPS 2.13 2.87 4.94 6.45 3.35 2.78 6.33 -51.53%
  QoQ % -25.78% -41.90% -23.41% 92.54% 20.50% -56.08% -
  Horiz. % 33.65% 45.34% 78.04% 101.90% 52.92% 43.92% 100.00%
P/EPS 40.73 86.04 -19.66 -15.31 26.03 107.81 -23.99 -
  QoQ % -52.66% 537.64% -28.41% -158.82% -75.86% 549.40% -
  Horiz. % -169.78% -358.65% 81.95% 63.82% -108.50% -449.40% 100.00%
EY 2.46 1.16 -5.09 -6.53 3.84 0.93 -4.17 -
  QoQ % 112.07% 122.79% 22.05% -270.05% 312.90% 122.30% -
  Horiz. % -58.99% -27.82% 122.06% 156.59% -92.09% -22.30% 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 1.42 1.79 2.50 2.65 2.54 2.02 3.32 -43.14%
  QoQ % -20.67% -28.40% -5.66% 4.33% 25.74% -39.16% -
  Horiz. % 42.77% 53.92% 75.30% 79.82% 76.51% 60.84% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

793  394  531  415 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.295+0.125 
 SAPNRG 0.12+0.005 
 BINTAI 1.14+0.295 
 TOPBLDS 0.13+0.045 
 KANGER 0.175+0.005 
 ARMADA 0.355+0.035 
 KNM 0.21+0.005 
 TRIVE 0.0150.00 
 AT 0.185-0.01 
 AGES 0.145+0.02 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS