Highlights

[EDUSPEC] QoQ Annualized Quarter Result on 2017-12-31 [#0]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 27-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2018
31-Dec-2017
Profit Trend QoQ -     -69.88%    YoY -     -7.04%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/18 31/05/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 38,901 0 35,608 23,776 49,550 51,406 51,796 -20.48%
  QoQ % 0.00% 0.00% 49.76% -52.02% -3.61% -0.75% -
  Horiz. % 75.10% 0.00% 68.75% 45.90% 95.66% 99.25% 100.00%
PBT -60,152 0 -83,826 -20,392 -13,904 -14,102 -12,292 256.45%
  QoQ % 0.00% 0.00% -311.07% -46.66% 1.41% -14.73% -
  Horiz. % 489.36% -0.00% 681.96% 165.90% 113.11% 114.73% 100.00%
Tax -50 0 -346 -32 -666 -68 -66 -19.07%
  QoQ % 0.00% 0.00% -981.25% 95.20% -879.41% -3.03% -
  Horiz. % 76.77% -0.00% 524.24% 48.48% 1,009.09% 103.03% 100.00%
NP -60,202 0 -84,172 -20,424 -14,570 -14,170 -12,358 255.17%
  QoQ % 0.00% 0.00% -312.12% -40.18% -2.82% -14.67% -
  Horiz. % 487.16% -0.00% 681.11% 165.27% 117.90% 114.67% 100.00%
NP to SH -59,802 0 -83,694 -20,184 -11,881 -11,944 -11,782 267.04%
  QoQ % 0.00% 0.00% -314.66% -69.88% 0.53% -1.37% -
  Horiz. % 507.58% -0.00% 710.35% 171.31% 100.84% 101.37% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 99,103 0 119,780 44,200 64,120 65,577 64,154 41.64%
  QoQ % 0.00% 0.00% 171.00% -31.07% -2.22% 2.22% -
  Horiz. % 154.48% 0.00% 186.71% 68.90% 99.95% 102.22% 100.00%
Net Worth 78,822 - 81,649 119,765 11,504,137 11,647,538 119,897 -28.52%
  QoQ % 0.00% 0.00% -31.83% -98.96% -1.23% 9,614.59% -
  Horiz. % 65.74% 0.00% 68.10% 99.89% 9,594.99% 9,714.59% 100.00%
Dividend
30/06/18 31/05/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 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
30/06/18 31/05/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 78,822 - 81,649 119,765 11,504,137 11,647,538 119,897 -28.52%
  QoQ % 0.00% 0.00% -31.83% -98.96% -1.23% 9,614.59% -
  Horiz. % 65.74% 0.00% 68.10% 99.89% 9,594.99% 9,714.59% 100.00%
NOSH 997,751 995,730 995,730 989,797 920,331 917,129 915,247 7.15%
  QoQ % 0.20% 0.00% 0.60% 7.55% 0.35% 0.21% -
  Horiz. % 109.01% 108.79% 108.79% 108.15% 100.56% 100.21% 100.00%
Ratio Analysis
30/06/18 31/05/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -154.76 % - % -236.39 % -85.90 % -29.40 % -27.57 % -23.86 % 346.63%
  QoQ % 0.00% 0.00% -175.19% -192.18% -6.64% -15.55% -
  Horiz. % 648.62% 0.00% 990.74% 360.02% 123.22% 115.55% 100.00%
ROE -75.87 % - % -102.50 % -16.85 % -0.10 % -0.10 % -9.83 % 413.34%
  QoQ % 0.00% 0.00% -508.31% -16,750.00% 0.00% 98.98% -
  Horiz. % 771.82% 0.00% 1,042.73% 171.41% 1.02% 1.02% 100.00%
Per Share
30/06/18 31/05/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 3.90 - 3.58 2.40 5.38 5.61 5.66 -25.78%
  QoQ % 0.00% 0.00% 49.17% -55.39% -4.10% -0.88% -
  Horiz. % 68.90% 0.00% 63.25% 42.40% 95.05% 99.12% 100.00%
EPS -6.00 0.00 -8.40 -2.04 -1.29 -1.31 -1.28 244.39%
  QoQ % 0.00% 0.00% -311.76% -58.14% 1.53% -2.34% -
  Horiz. % 468.75% -0.00% 656.25% 159.38% 100.78% 102.34% 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 0.0790 - 0.0820 0.1210 12.5000 12.7000 0.1310 -33.29%
  QoQ % 0.00% 0.00% -32.23% -99.03% -1.57% 9,594.66% -
  Horiz. % 60.31% 0.00% 62.60% 92.37% 9,541.98% 9,694.66% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,512,783
30/06/18 31/05/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 2.57 - 2.35 1.57 3.28 3.40 3.42 -20.44%
  QoQ % 0.00% 0.00% 49.68% -52.13% -3.53% -0.58% -
  Horiz. % 75.15% 0.00% 68.71% 45.91% 95.91% 99.42% 100.00%
EPS -3.95 0.00 -5.53 -1.33 -0.79 -0.79 -0.78 266.36%
  QoQ % 0.00% 0.00% -315.79% -68.35% 0.00% -1.28% -
  Horiz. % 506.41% -0.00% 708.97% 170.51% 101.28% 101.28% 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 - 0.0540 0.0792 7.6046 7.6994 0.0793 -28.56%
  QoQ % 0.00% 0.00% -31.82% -98.96% -1.23% 9,609.21% -
  Horiz. % 65.70% 0.00% 68.10% 99.87% 9,589.66% 9,709.21% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 31/05/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 29/06/18 31/05/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.0600 0.0600 0.1000 0.1350 0.1300 0.1550 0.1850 -
P/RPS 1.54 0.00 2.80 5.62 2.41 2.77 3.27 -45.27%
  QoQ % 0.00% 0.00% -50.18% 133.20% -13.00% -15.29% -
  Horiz. % 47.09% 0.00% 85.63% 171.87% 73.70% 84.71% 100.00%
P/EPS -1.00 0.00 -1.19 -6.62 -10.07 -11.90 -14.37 -88.16%
  QoQ % 0.00% 0.00% 82.02% 34.26% 15.38% 17.19% -
  Horiz. % 6.96% -0.00% 8.28% 46.07% 70.08% 82.81% 100.00%
EY -99.90 0.00 -84.05 -15.11 -9.93 -8.40 -6.96 743.48%
  QoQ % 0.00% 0.00% -456.25% -52.17% -18.21% -20.69% -
  Horiz. % 1,435.34% -0.00% 1,207.61% 217.10% 142.67% 120.69% 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 0.76 0.00 1.22 1.12 0.01 0.01 1.41 -39.02%
  QoQ % 0.00% 0.00% 8.93% 11,100.00% 0.00% -99.29% -
  Horiz. % 53.90% 0.00% 86.52% 79.43% 0.71% 0.71% 100.00%
Price Multiplier on Announcement Date
30/06/18 31/05/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/08/18 - 24/05/18 27/02/18 30/11/17 29/08/17 30/05/17 -
Price 0.0500 0.0000 0.0700 0.1050 0.1300 0.1400 0.1500 -
P/RPS 1.28 0.00 1.96 4.37 2.41 2.50 2.65 -44.15%
  QoQ % 0.00% 0.00% -55.15% 81.33% -3.60% -5.66% -
  Horiz. % 48.30% 0.00% 73.96% 164.91% 90.94% 94.34% 100.00%
P/EPS -0.83 0.00 -0.83 -5.15 -10.07 -10.75 -11.65 -87.93%
  QoQ % 0.00% 0.00% 83.88% 48.86% 6.33% 7.73% -
  Horiz. % 7.12% -0.00% 7.12% 44.21% 86.44% 92.27% 100.00%
EY -119.87 0.00 -120.08 -19.42 -9.93 -9.30 -8.58 725.43%
  QoQ % 0.00% 0.00% -518.33% -95.57% -6.77% -8.39% -
  Horiz. % 1,397.09% -0.00% 1,399.53% 226.34% 115.73% 108.39% 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 0.63 0.00 0.85 0.87 0.01 0.01 1.15 -38.23%
  QoQ % 0.00% 0.00% -2.30% 8,600.00% 0.00% -99.13% -
  Horiz. % 54.78% 0.00% 73.91% 75.65% 0.87% 0.87% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers