Highlights

[EDUSPEC] QoQ Annualized Quarter Result on 2016-12-31 [#1]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 27-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2017
Quarter 31-Dec-2016  [#1]
Profit Trend QoQ -     -542.94%    YoY -     -13.32%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 49,550 51,406 51,796 39,732 81,457 74,428 47,982 2.16%
  QoQ % -3.61% -0.75% 30.36% -51.22% 9.44% 55.12% -
  Horiz. % 103.27% 107.14% 107.95% 82.81% 169.77% 155.12% 100.00%
PBT -13,904 -14,102 -12,292 -16,412 7,188 2,558 -12,434 7.73%
  QoQ % 1.41% -14.73% 25.10% -328.32% 180.93% 120.58% -
  Horiz. % 111.82% 113.42% 98.86% 131.99% -57.81% -20.58% 100.00%
Tax -666 -68 -66 -32 -2,504 -234 -322 62.26%
  QoQ % -879.41% -3.03% -106.25% 98.72% -967.05% 27.12% -
  Horiz. % 206.83% 21.12% 20.50% 9.94% 777.64% 72.88% 100.00%
NP -14,570 -14,170 -12,358 -16,444 4,684 2,324 -12,756 9.26%
  QoQ % -2.82% -14.67% 24.85% -451.07% 101.55% 118.22% -
  Horiz. % 114.22% 111.09% 96.88% 128.91% -36.72% -18.22% 100.00%
NP to SH -11,881 -11,944 -11,782 -18,856 4,257 2,478 -12,054 -0.96%
  QoQ % 0.53% -1.37% 37.52% -542.94% 71.75% 120.56% -
  Horiz. % 98.56% 99.09% 97.74% 156.43% -35.32% -20.56% 100.00%
Tax Rate - % - % - % - % 34.84 % 9.17 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 279.93% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 379.93% 100.00% -
Total Cost 64,120 65,577 64,154 56,176 76,773 72,104 60,738 3.68%
  QoQ % -2.22% 2.22% 14.20% -26.83% 6.48% 18.71% -
  Horiz. % 105.57% 107.97% 105.62% 92.49% 126.40% 118.71% 100.00%
Net Worth 11,504,137 11,647,538 119,897 103,565 122,237 119,422 94,781 2,344.29%
  QoQ % -1.23% 9,614.59% 15.77% -15.27% 2.36% 26.00% -
  Horiz. % 12,137.54% 12,288.84% 126.50% 109.27% 128.97% 126.00% 100.00%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 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
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 11,504,137 11,647,538 119,897 103,565 122,237 119,422 94,781 2,344.29%
  QoQ % -1.23% 9,614.59% 15.77% -15.27% 2.36% 26.00% -
  Horiz. % 12,137.54% 12,288.84% 126.50% 109.27% 128.97% 126.00% 100.00%
NOSH 920,331 917,129 915,247 790,576 866,930 853,020 846,263 5.75%
  QoQ % 0.35% 0.21% 15.77% -8.81% 1.63% 0.80% -
  Horiz. % 108.75% 108.37% 108.15% 93.42% 102.44% 100.80% 100.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin -29.40 % -27.57 % -23.86 % -41.39 % 5.75 % 3.12 % -26.58 % 6.95%
  QoQ % -6.64% -15.55% 42.35% -819.83% 84.29% 111.74% -
  Horiz. % 110.61% 103.72% 89.77% 155.72% -21.63% -11.74% 100.00%
ROE -0.10 % -0.10 % -9.83 % -18.21 % 3.48 % 2.08 % -12.72 % -96.03%
  QoQ % 0.00% 98.98% 46.02% -623.28% 67.31% 116.35% -
  Horiz. % 0.79% 0.79% 77.28% 143.16% -27.36% -16.35% 100.00%
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 5.38 5.61 5.66 5.03 9.40 8.73 5.67 -3.44%
  QoQ % -4.10% -0.88% 12.52% -46.49% 7.67% 53.97% -
  Horiz. % 94.89% 98.94% 99.82% 88.71% 165.78% 153.97% 100.00%
EPS -1.29 -1.31 -1.28 -2.08 0.49 0.29 -1.42 -6.19%
  QoQ % 1.53% -2.34% 38.46% -524.49% 68.97% 120.42% -
  Horiz. % 90.85% 92.25% 90.14% 146.48% -34.51% -20.42% 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 12.5000 12.7000 0.1310 0.1310 0.1410 0.1400 0.1120 2,211.44%
  QoQ % -1.57% 9,594.66% 0.00% -7.09% 0.71% 25.00% -
  Horiz. % 11,160.71% 11,339.29% 116.96% 116.96% 125.89% 125.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,512,783
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 3.28 3.40 3.42 2.63 5.38 4.92 3.17 2.30%
  QoQ % -3.53% -0.58% 30.04% -51.12% 9.35% 55.21% -
  Horiz. % 103.47% 107.26% 107.89% 82.97% 169.72% 155.21% 100.00%
EPS -0.79 -0.79 -0.78 -1.25 0.28 0.16 -0.80 -0.83%
  QoQ % 0.00% -1.28% 37.60% -546.43% 75.00% 120.00% -
  Horiz. % 98.75% 98.75% 97.50% 156.25% -35.00% -20.00% 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 7.6046 7.6994 0.0793 0.0685 0.0808 0.0789 0.0627 2,343.08%
  QoQ % -1.23% 9,609.21% 15.77% -15.22% 2.41% 25.84% -
  Horiz. % 12,128.55% 12,279.74% 126.48% 109.25% 128.87% 125.84% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.1300 0.1550 0.1850 0.1950 0.2400 0.2550 0.2850 -
P/RPS 2.41 2.77 3.27 3.88 2.55 2.92 5.03 -38.74%
  QoQ % -13.00% -15.29% -15.72% 52.16% -12.67% -41.95% -
  Horiz. % 47.91% 55.07% 65.01% 77.14% 50.70% 58.05% 100.00%
P/EPS -10.07 -11.90 -14.37 -8.18 48.88 87.76 -20.01 -36.70%
  QoQ % 15.38% 17.19% -75.67% -116.73% -44.30% 538.58% -
  Horiz. % 50.32% 59.47% 71.81% 40.88% -244.28% -438.58% 100.00%
EY -9.93 -8.40 -6.96 -12.23 2.05 1.14 -5.00 57.93%
  QoQ % -18.21% -20.69% 43.09% -696.59% 79.82% 122.80% -
  Horiz. % 198.60% 168.00% 139.20% 244.60% -41.00% -22.80% 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 0.01 0.01 1.41 1.49 1.70 1.82 2.54 -97.50%
  QoQ % 0.00% -99.29% -5.37% -12.35% -6.59% -28.35% -
  Horiz. % 0.39% 0.39% 55.51% 58.66% 66.93% 71.65% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 30/11/17 29/08/17 30/05/17 27/02/17 30/11/16 30/08/16 25/05/16 -
Price 0.1300 0.1400 0.1500 0.1850 0.2000 0.2500 0.2800 -
P/RPS 2.41 2.50 2.65 3.68 2.13 2.87 4.94 -38.00%
  QoQ % -3.60% -5.66% -27.99% 72.77% -25.78% -41.90% -
  Horiz. % 48.79% 50.61% 53.64% 74.49% 43.12% 58.10% 100.00%
P/EPS -10.07 -10.75 -11.65 -7.76 40.73 86.04 -19.66 -35.96%
  QoQ % 6.33% 7.73% -50.13% -119.05% -52.66% 537.64% -
  Horiz. % 51.22% 54.68% 59.26% 39.47% -207.17% -437.64% 100.00%
EY -9.93 -9.30 -8.58 -12.89 2.46 1.16 -5.09 56.07%
  QoQ % -6.77% -8.39% 33.44% -623.98% 112.07% 122.79% -
  Horiz. % 195.09% 182.71% 168.57% 253.24% -48.33% -22.79% 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 0.01 0.01 1.15 1.41 1.42 1.79 2.50 -97.47%
  QoQ % 0.00% -99.13% -18.44% -0.70% -20.67% -28.40% -
  Horiz. % 0.40% 0.40% 46.00% 56.40% 56.80% 71.60% 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.
 


 

261  314  534  1165 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.085-0.015 
 YONGTAI 0.15+0.015 
 RSAWIT 0.35+0.03 
 XDL 0.165+0.005 
 HSI-C7K 0.35-0.01 
 HSI-H8K 0.165+0.005 
 TDM 0.315+0.015 
 SUPERMX 1.43+0.12 
 KNM 0.335+0.02 
 HUBLINE 0.05+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers