Highlights

[EDUSPEC] QoQ Annualized Quarter Result on 2016-03-31 [#2]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 25-May-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2016
Quarter 31-Mar-2016  [#2]
Profit Trend QoQ -     27.56%    YoY -     -5.31%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 39,732 81,457 74,428 47,982 39,484 76,008 64,578 -27.56%
  QoQ % -51.22% 9.44% 55.12% 21.52% -48.05% 17.70% -
  Horiz. % 61.52% 126.14% 115.25% 74.30% 61.14% 117.70% 100.00%
PBT -16,412 7,188 2,558 -12,434 -16,832 11,949 1,221 -
  QoQ % -328.32% 180.93% 120.58% 26.13% -240.87% 878.36% -
  Horiz. % -1,343.78% 588.54% 209.50% -1,018.07% -1,378.17% 978.36% 100.00%
Tax -32 -2,504 -234 -322 -612 -751 -146 -63.59%
  QoQ % 98.72% -967.05% 27.12% 47.39% 18.51% -412.04% -
  Horiz. % 21.82% 1,707.27% 160.00% 219.54% 417.27% 512.04% 100.00%
NP -16,444 4,684 2,324 -12,756 -17,444 11,198 1,074 -
  QoQ % -451.07% 101.55% 118.22% 26.87% -255.78% 942.00% -
  Horiz. % -1,530.15% 435.86% 216.25% -1,186.97% -1,623.20% 1,042.00% 100.00%
NP to SH -18,856 4,257 2,478 -12,054 -16,640 9,790 1,665 -
  QoQ % -542.94% 71.75% 120.56% 27.56% -269.97% 487.87% -
  Horiz. % -1,132.27% 255.62% 148.84% -723.82% -999.20% 587.87% 100.00%
Tax Rate - % 34.84 % 9.17 % - % - % 6.29 % 12.01 % -
  QoQ % 0.00% 279.93% 0.00% 0.00% 0.00% -47.63% -
  Horiz. % 0.00% 290.09% 76.35% 0.00% 0.00% 52.37% 100.00%
Total Cost 56,176 76,773 72,104 60,738 56,928 64,810 63,504 -7.81%
  QoQ % -26.83% 6.48% 18.71% 6.69% -12.16% 2.06% -
  Horiz. % 88.46% 120.89% 113.54% 95.64% 89.64% 102.06% 100.00%
Net Worth 103,565 122,237 119,422 94,781 95,934 100,327 88,991 10.59%
  QoQ % -15.27% 2.36% 26.00% -1.20% -4.38% 12.74% -
  Horiz. % 116.38% 137.36% 134.20% 106.51% 107.80% 112.74% 100.00%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 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
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 103,565 122,237 119,422 94,781 95,934 100,327 88,991 10.59%
  QoQ % -15.27% 2.36% 26.00% -1.20% -4.38% 12.74% -
  Horiz. % 116.38% 137.36% 134.20% 106.51% 107.80% 112.74% 100.00%
NOSH 790,576 866,930 853,020 846,263 848,979 809,090 780,624 0.84%
  QoQ % -8.81% 1.63% 0.80% -0.32% 4.93% 3.65% -
  Horiz. % 101.27% 111.06% 109.27% 108.41% 108.76% 103.65% 100.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin -41.39 % 5.75 % 3.12 % -26.58 % -44.18 % 14.73 % 1.66 % -
  QoQ % -819.83% 84.29% 111.74% 39.84% -399.93% 787.35% -
  Horiz. % -2,493.37% 346.39% 187.95% -1,601.20% -2,661.45% 887.35% 100.00%
ROE -18.21 % 3.48 % 2.08 % -12.72 % -17.35 % 9.76 % 1.87 % -
  QoQ % -623.28% 67.31% 116.35% 26.69% -277.77% 421.93% -
  Horiz. % -973.80% 186.10% 111.23% -680.21% -927.81% 521.93% 100.00%
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 5.03 9.40 8.73 5.67 4.65 9.39 8.27 -28.11%
  QoQ % -46.49% 7.67% 53.97% 21.94% -50.48% 13.54% -
  Horiz. % 60.82% 113.66% 105.56% 68.56% 56.23% 113.54% 100.00%
EPS -2.08 0.49 0.29 -1.42 -1.96 1.21 0.21 -
  QoQ % -524.49% 68.97% 120.42% 27.55% -261.98% 476.19% -
  Horiz. % -990.48% 233.33% 138.10% -676.19% -933.33% 576.19% 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 0.1310 0.1410 0.1400 0.1120 0.1130 0.1240 0.1140 9.66%
  QoQ % -7.09% 0.71% 25.00% -0.88% -8.87% 8.77% -
  Horiz. % 114.91% 123.68% 122.81% 98.25% 99.12% 108.77% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,426,077
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 2.79 5.71 5.22 3.36 2.77 5.33 4.53 -27.50%
  QoQ % -51.14% 9.39% 55.36% 21.30% -48.03% 17.66% -
  Horiz. % 61.59% 126.05% 115.23% 74.17% 61.15% 117.66% 100.00%
EPS -1.32 0.30 0.17 -0.85 -1.17 0.69 0.12 -
  QoQ % -540.00% 76.47% 120.00% 27.35% -269.57% 475.00% -
  Horiz. % -1,100.00% 250.00% 141.67% -708.33% -975.00% 575.00% 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 0.0726 0.0857 0.0837 0.0665 0.0673 0.0704 0.0624 10.57%
  QoQ % -15.29% 2.39% 25.86% -1.19% -4.40% 12.82% -
  Horiz. % 116.35% 137.34% 134.13% 106.57% 107.85% 112.82% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.1950 0.2400 0.2550 0.2850 0.3150 0.2550 0.3100 -
P/RPS 3.88 2.55 2.92 5.03 6.77 2.71 3.75 2.29%
  QoQ % 52.16% -12.67% -41.95% -25.70% 149.82% -27.73% -
  Horiz. % 103.47% 68.00% 77.87% 134.13% 180.53% 72.27% 100.00%
P/EPS -8.18 48.88 87.76 -20.01 -16.07 21.07 145.31 -
  QoQ % -116.73% -44.30% 538.58% -24.52% -176.27% -85.50% -
  Horiz. % -5.63% 33.64% 60.40% -13.77% -11.06% 14.50% 100.00%
EY -12.23 2.05 1.14 -5.00 -6.22 4.75 0.69 -
  QoQ % -696.59% 79.82% 122.80% 19.61% -230.95% 588.41% -
  Horiz. % -1,772.46% 297.10% 165.22% -724.64% -901.45% 688.41% 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 1.49 1.70 1.82 2.54 2.79 2.06 2.72 -32.93%
  QoQ % -12.35% -6.59% -28.35% -8.96% 35.44% -24.26% -
  Horiz. % 54.78% 62.50% 66.91% 93.38% 102.57% 75.74% 100.00%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 27/02/17 30/11/16 30/08/16 25/05/16 29/02/16 30/11/15 27/08/15 -
Price 0.1850 0.2000 0.2500 0.2800 0.3000 0.3150 0.2300 -
P/RPS 3.68 2.13 2.87 4.94 6.45 3.35 2.78 20.46%
  QoQ % 72.77% -25.78% -41.90% -23.41% 92.54% 20.50% -
  Horiz. % 132.37% 76.62% 103.24% 177.70% 232.01% 120.50% 100.00%
P/EPS -7.76 40.73 86.04 -19.66 -15.31 26.03 107.81 -
  QoQ % -119.05% -52.66% 537.64% -28.41% -158.82% -75.86% -
  Horiz. % -7.20% 37.78% 79.81% -18.24% -14.20% 24.14% 100.00%
EY -12.89 2.46 1.16 -5.09 -6.53 3.84 0.93 -
  QoQ % -623.98% 112.07% 122.79% 22.05% -270.05% 312.90% -
  Horiz. % -1,386.02% 264.52% 124.73% -547.31% -702.15% 412.90% 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 1.41 1.42 1.79 2.50 2.65 2.54 2.02 -21.23%
  QoQ % -0.70% -20.67% -28.40% -5.66% 4.33% 25.74% -
  Horiz. % 69.80% 70.30% 88.61% 123.76% 131.19% 125.74% 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.
 


 

406  284  492  790 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.01-0.01 
 ECOWLD 0.745+0.10 
 AT 0.050.00 
 WCEHB 0.335+0.03 
 HSI-C7K 0.28+0.025 
 HSI-H8F 0.19-0.055 
 INSAS-WB 0.0050.00 
 TDM 0.315+0.005 
 ARMADA 0.465-0.02 
 SAPNRG 0.26-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers