Highlights

[EDUSPEC] QoQ Annualized Quarter Result on 2014-03-31 [#2]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 29-May-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2014
Quarter 31-Mar-2014  [#2]
Profit Trend QoQ -     56.32%    YoY -     -25.45%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 35,752 58,422 39,154 28,394 19,396 34,091 29,784 12.91%
  QoQ % -38.80% 49.21% 37.90% 46.39% -43.11% 14.46% -
  Horiz. % 120.04% 196.15% 131.46% 95.33% 65.12% 114.46% 100.00%
PBT -14,564 8,768 165 -6,620 -15,184 1,100 -578 753.79%
  QoQ % -266.10% 5,203.24% 102.50% 56.40% -1,480.36% 290.09% -
  Horiz. % 2,516.82% -1,515.21% -28.57% 1,144.01% 2,623.97% -190.09% 100.00%
Tax 0 -365 -9 -8 -12 -252 -24 -
  QoQ % 0.00% -3,810.85% -16.66% 33.33% 95.24% -950.00% -
  Horiz. % -0.00% 1,520.83% 38.89% 33.33% 50.00% 1,050.00% 100.00%
NP -14,564 8,403 156 -6,628 -15,196 848 -602 731.03%
  QoQ % -273.32% 5,286.54% 102.35% 56.38% -1,891.98% 240.71% -
  Horiz. % 2,416.60% -1,394.30% -25.88% 1,099.78% 2,521.46% -140.71% 100.00%
NP to SH -13,536 6,884 234 -6,616 -15,148 854 -596 697.43%
  QoQ % -296.63% 2,833.53% 103.55% 56.32% -1,873.77% 243.29% -
  Horiz. % 2,271.14% -1,155.03% -39.37% 1,110.07% 2,541.61% -143.29% 100.00%
Tax Rate - % 4.16 % 5.64 % - % - % 22.91 % - % -
  QoQ % 0.00% -26.24% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 18.16% 24.62% 0.00% 0.00% 100.00% -
Total Cost 50,316 50,019 38,998 35,022 34,592 33,243 30,386 39.84%
  QoQ % 0.59% 28.26% 11.35% 1.24% 4.06% 9.40% -
  Horiz. % 165.59% 164.61% 128.34% 115.25% 113.84% 109.40% 100.00%
Net Worth 60,758 57,446 7,303,979 5,180,453 52,132 15,777 14,154 163.42%
  QoQ % 5.77% -99.21% 40.99% 9,837.05% 230.43% 11.46% -
  Horiz. % 429.23% 405.84% 51,600.00% 36,598.05% 368.30% 111.46% 100.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 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
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 60,758 57,446 7,303,979 5,180,453 52,132 15,777 14,154 163.42%
  QoQ % 5.77% -99.21% 40.99% 9,837.05% 230.43% 11.46% -
  Horiz. % 429.23% 405.84% 51,600.00% 36,598.05% 368.30% 111.46% 100.00%
NOSH 769,090 692,121 879,997 624,150 491,818 384,814 372,500 61.93%
  QoQ % 11.12% -21.35% 40.99% 26.91% 27.81% 3.31% -
  Horiz. % 206.47% 185.80% 236.24% 167.56% 132.03% 103.31% 100.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -40.74 % 14.38 % 0.40 % -23.34 % -78.35 % 2.49 % -2.02 % 636.89%
  QoQ % -383.31% 3,495.00% 101.71% 70.21% -3,246.59% 223.27% -
  Horiz. % 2,016.83% -711.88% -19.80% 1,155.45% 3,878.71% -123.27% 100.00%
ROE -22.28 % 11.98 % 0.00 % -0.13 % -29.06 % 5.41 % -4.21 % 202.76%
  QoQ % -285.98% 0.00% 0.00% 99.55% -637.15% 228.50% -
  Horiz. % 529.22% -284.56% -0.00% 3.09% 690.26% -128.50% 100.00%
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 4.65 8.44 4.45 4.55 3.94 8.86 8.00 -30.28%
  QoQ % -44.91% 89.66% -2.20% 15.48% -55.53% 10.75% -
  Horiz. % 58.12% 105.50% 55.62% 56.88% 49.25% 110.75% 100.00%
EPS -1.76 0.99 0.03 -1.06 -3.08 0.27 -0.16 392.45%
  QoQ % -277.78% 3,200.00% 102.83% 65.58% -1,240.74% 268.75% -
  Horiz. % 1,100.00% -618.75% -18.75% 662.50% 1,925.00% -168.75% 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 0.0830 8.3000 8.3000 0.1060 0.0410 0.0380 62.67%
  QoQ % -4.82% -99.00% 0.00% 7,730.19% 158.54% 7.89% -
  Horiz. % 207.89% 218.42% 21,842.11% 21,842.11% 278.95% 107.89% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,101,813
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 3.24 5.30 3.55 2.58 1.76 3.09 2.70 12.89%
  QoQ % -38.87% 49.30% 37.60% 46.59% -43.04% 14.44% -
  Horiz. % 120.00% 196.30% 131.48% 95.56% 65.19% 114.44% 100.00%
EPS -1.23 0.62 0.02 -0.60 -1.37 0.08 -0.05 740.92%
  QoQ % -298.39% 3,000.00% 103.33% 56.20% -1,812.50% 260.00% -
  Horiz. % 2,460.00% -1,240.00% -40.00% 1,200.00% 2,740.00% -160.00% 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 0.0551 0.0521 6.6291 4.7018 0.0473 0.0143 0.0128 163.92%
  QoQ % 5.76% -99.21% 40.99% 9,840.38% 230.77% 11.72% -
  Horiz. % 430.47% 407.03% 51,789.84% 36,732.81% 369.53% 111.72% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.2450 0.2650 0.2600 0.2600 0.1600 0.1250 0.0750 -
P/RPS 5.27 3.14 5.84 5.72 4.06 1.41 0.94 214.60%
  QoQ % 67.83% -46.23% 2.10% 40.89% 187.94% 50.00% -
  Horiz. % 560.64% 334.04% 621.28% 608.51% 431.91% 150.00% 100.00%
P/EPS -13.92 26.64 975.00 -24.53 -5.19 56.33 -46.88 -55.39%
  QoQ % -152.25% -97.27% 4,074.72% -372.64% -109.21% 220.16% -
  Horiz. % 29.69% -56.83% -2,079.78% 52.33% 11.07% -120.16% 100.00%
EY -7.18 3.75 0.10 -4.08 -19.25 1.78 -2.13 124.32%
  QoQ % -291.47% 3,650.00% 102.45% 78.81% -1,181.46% 183.57% -
  Horiz. % 337.09% -176.06% -4.69% 191.55% 903.76% -83.57% 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 3.10 3.19 0.03 0.03 1.51 3.05 1.97 35.18%
  QoQ % -2.82% 10,533.33% 0.00% -98.01% -50.49% 54.82% -
  Horiz. % 157.36% 161.93% 1.52% 1.52% 76.65% 154.82% 100.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 28/11/14 26/08/14 29/05/14 25/02/14 29/11/13 30/08/13 -
Price 0.3500 0.2950 0.2650 0.2600 0.2850 0.1250 0.1050 -
P/RPS 7.53 3.49 5.96 5.72 7.23 1.41 1.31 219.86%
  QoQ % 115.76% -41.44% 4.20% -20.89% 412.77% 7.63% -
  Horiz. % 574.81% 266.41% 454.96% 436.64% 551.91% 107.63% 100.00%
P/EPS -19.89 29.66 993.75 -24.53 -9.25 56.33 -65.63 -54.78%
  QoQ % -167.06% -97.02% 4,151.16% -165.19% -116.42% 185.83% -
  Horiz. % 30.31% -45.19% -1,514.17% 37.38% 14.09% -85.83% 100.00%
EY -5.03 3.37 0.10 -4.08 -10.81 1.78 -1.52 121.58%
  QoQ % -249.26% 3,270.00% 102.45% 62.26% -707.30% 217.11% -
  Horiz. % 330.92% -221.71% -6.58% 268.42% 711.18% -117.11% 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 4.43 3.55 0.03 0.03 2.69 3.05 2.76 36.97%
  QoQ % 24.79% 11,733.33% 0.00% -98.88% -11.80% 10.51% -
  Horiz. % 160.51% 128.62% 1.09% 1.09% 97.46% 110.51% 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.
 


 

576  231  497  610 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.97+0.30 
 WCT-WE 0.18+0.105 
 ARMADA 0.205+0.015 
 EKOVEST-WB 0.48+0.30 
 ECONBHD 0.73+0.145 
 GADANG 0.945+0.23 
 SAPNRG 0.325+0.015 
 FAJAR-WB 0.145+0.115 
 ECONBHD-WA 0.285+0.095 
 GADANG-WB 0.42+0.175 

TOP ARTICLES

1. IWCity (1589): Retailers buy the news? Gerald Koh Stock Charts
2. Construction & Property - Bandar Malaysia “Revived” PublicInvest Research
3. BEST TIME TO SELL ALL LIMIT UP STOCKS AND ALL THAT GONE UP ALOT TODAY, Be Fearful when Others Greedy, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. Saga of Bandar Malaysia- Why Ekovest should be the next vehicle for IWH? Bagger Hunter
5. Why ordinary investors are shunning Bursa Malaysia - TK Chua Good Articles to Share
6. Malaysian Resources Corporation Berhad - a New Catalyst From Bandar Malaysia MIDF Sector Research
7. 大马城失而复得 怡克伟士WB大热回勇/温世麟硕士 南洋 - 凭单专栏
8. (Forecast) FLBHD (5197), JAYCORP (7152), LIIHEN (7089), POHUAT (7088) Quarter Report PE and ROE WahLau Share Forecast
Partners & Brokers