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 - 1,948,967
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 1.83 3.00 2.01 1.46 1.00 1.75 1.53 12.64%
  QoQ % -39.00% 49.25% 37.67% 46.00% -42.86% 14.38% -
  Horiz. % 119.61% 196.08% 131.37% 95.42% 65.36% 114.38% 100.00%
EPS -0.69 0.35 0.01 -0.34 -0.78 0.04 -0.03 704.15%
  QoQ % -297.14% 3,400.00% 102.94% 56.41% -2,050.00% 233.33% -
  Horiz. % 2,300.00% -1,166.67% -33.33% 1,133.33% 2,600.00% -133.33% 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 0.0312 0.0295 3.7476 2.6581 0.0267 0.0081 0.0073 162.67%
  QoQ % 5.76% -99.21% 40.99% 9,855.43% 229.63% 10.96% -
  Horiz. % 427.40% 404.11% 51,336.99% 36,412.32% 365.75% 110.96% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

154  818  592  950 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.29+0.03 
 DNEX-WD 0.055+0.01 
 XOX-WC 0.015+0.01 
 QES 0.355-0.025 
 LUSTER 0.19+0.005 
 XOX 0.085-0.005 
 SAPNRG 0.120.00 
 VIZIONE 0.225-0.045 
 BIOHLDG 0.305+0.005 
 AT 0.175-0.005 

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!

TOP ARTICLES

1. Supermax record profit must prevail - Koon Yew Yin Koon Yew Yin's Blog
2. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
3. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
4. Biden Presidency Spells Good Times for Malaysian Gloves Trying to Make Sense Bursa Investments
5. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
6. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
7. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
8. Top Glove: Allegations of management hypocrisy and lack of integrity By LHL save malaysia!
PARTNERS & BROKERS