Highlights

[EDUSPEC] QoQ Annualized Quarter Result on 2017-03-31 [#2]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 30-May-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2017
Quarter 31-Mar-2017  [#2]
Profit Trend QoQ -     37.52%    YoY -     2.26%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 23,776 49,550 51,406 51,796 39,732 81,457 74,428 -53.17%
  QoQ % -52.02% -3.61% -0.75% 30.36% -51.22% 9.44% -
  Horiz. % 31.94% 66.57% 69.07% 69.59% 53.38% 109.44% 100.00%
PBT -20,392 -13,904 -14,102 -12,292 -16,412 7,188 2,558 -
  QoQ % -46.66% 1.41% -14.73% 25.10% -328.32% 180.93% -
  Horiz. % -796.98% -543.41% -551.17% -480.41% -641.43% 280.93% 100.00%
Tax -32 -666 -68 -66 -32 -2,504 -234 -73.41%
  QoQ % 95.20% -879.41% -3.03% -106.25% 98.72% -967.05% -
  Horiz. % 13.64% 283.81% 28.98% 28.13% 13.64% 1,067.05% 100.00%
NP -20,424 -14,570 -14,170 -12,358 -16,444 4,684 2,324 -
  QoQ % -40.18% -2.82% -14.67% 24.85% -451.07% 101.55% -
  Horiz. % -878.83% -626.94% -609.75% -531.76% -707.57% 201.55% 100.00%
NP to SH -20,184 -11,881 -11,944 -11,782 -18,856 4,257 2,478 -
  QoQ % -69.88% 0.53% -1.37% 37.52% -542.94% 71.75% -
  Horiz. % -814.31% -479.33% -481.87% -475.34% -760.73% 171.75% 100.00%
Tax Rate - % - % - % - % - % 34.84 % 9.17 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 279.93% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 379.93% 100.00%
Total Cost 44,200 64,120 65,577 64,154 56,176 76,773 72,104 -27.77%
  QoQ % -31.07% -2.22% 2.22% 14.20% -26.83% 6.48% -
  Horiz. % 61.30% 88.93% 90.95% 88.97% 77.91% 106.48% 100.00%
Net Worth 119,765 11,504,137 11,647,538 119,897 103,565 122,237 119,422 0.19%
  QoQ % -98.96% -1.23% 9,614.59% 15.77% -15.27% 2.36% -
  Horiz. % 100.29% 9,633.12% 9,753.19% 100.40% 86.72% 102.36% 100.00%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 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
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 119,765 11,504,137 11,647,538 119,897 103,565 122,237 119,422 0.19%
  QoQ % -98.96% -1.23% 9,614.59% 15.77% -15.27% 2.36% -
  Horiz. % 100.29% 9,633.12% 9,753.19% 100.40% 86.72% 102.36% 100.00%
NOSH 989,797 920,331 917,129 915,247 790,576 866,930 853,020 10.39%
  QoQ % 7.55% 0.35% 0.21% 15.77% -8.81% 1.63% -
  Horiz. % 116.03% 107.89% 107.52% 107.29% 92.68% 101.63% 100.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin -85.90 % -29.40 % -27.57 % -23.86 % -41.39 % 5.75 % 3.12 % -
  QoQ % -192.18% -6.64% -15.55% 42.35% -819.83% 84.29% -
  Horiz. % -2,753.21% -942.31% -883.65% -764.74% -1,326.60% 184.29% 100.00%
ROE -16.85 % -0.10 % -0.10 % -9.83 % -18.21 % 3.48 % 2.08 % -
  QoQ % -16,750.00% 0.00% 98.98% 46.02% -623.28% 67.31% -
  Horiz. % -810.10% -4.81% -4.81% -472.60% -875.48% 167.31% 100.00%
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 2.40 5.38 5.61 5.66 5.03 9.40 8.73 -57.62%
  QoQ % -55.39% -4.10% -0.88% 12.52% -46.49% 7.67% -
  Horiz. % 27.49% 61.63% 64.26% 64.83% 57.62% 107.67% 100.00%
EPS -2.04 -1.29 -1.31 -1.28 -2.08 0.49 0.29 -
  QoQ % -58.14% 1.53% -2.34% 38.46% -524.49% 68.97% -
  Horiz. % -703.45% -444.83% -451.72% -441.38% -717.24% 168.97% 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 0.1210 12.5000 12.7000 0.1310 0.1310 0.1410 0.1400 -9.24%
  QoQ % -99.03% -1.57% 9,594.66% 0.00% -7.09% 0.71% -
  Horiz. % 86.43% 8,928.57% 9,071.43% 93.57% 93.57% 100.71% 100.00%
Adjusted Per Share Value based on latest NOSH - 7,795,869
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 0.30 0.64 0.66 0.66 0.51 1.04 0.95 -53.53%
  QoQ % -53.12% -3.03% 0.00% 29.41% -50.96% 9.47% -
  Horiz. % 31.58% 67.37% 69.47% 69.47% 53.68% 109.47% 100.00%
EPS -0.26 -0.15 -0.15 -0.15 -0.24 0.05 0.03 -
  QoQ % -73.33% 0.00% 0.00% 37.50% -580.00% 66.67% -
  Horiz. % -866.67% -500.00% -500.00% -500.00% -800.00% 166.67% 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 0.0154 1.4757 1.4941 0.0154 0.0133 0.0157 0.0153 0.43%
  QoQ % -98.96% -1.23% 9,601.95% 15.79% -15.29% 2.61% -
  Horiz. % 100.65% 9,645.10% 9,765.36% 100.65% 86.93% 102.61% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.1350 0.1300 0.1550 0.1850 0.1950 0.2400 0.2550 -
P/RPS 5.62 2.41 2.77 3.27 3.88 2.55 2.92 54.54%
  QoQ % 133.20% -13.00% -15.29% -15.72% 52.16% -12.67% -
  Horiz. % 192.47% 82.53% 94.86% 111.99% 132.88% 87.33% 100.00%
P/EPS -6.62 -10.07 -11.90 -14.37 -8.18 48.88 87.76 -
  QoQ % 34.26% 15.38% 17.19% -75.67% -116.73% -44.30% -
  Horiz. % -7.54% -11.47% -13.56% -16.37% -9.32% 55.70% 100.00%
EY -15.11 -9.93 -8.40 -6.96 -12.23 2.05 1.14 -
  QoQ % -52.17% -18.21% -20.69% 43.09% -696.59% 79.82% -
  Horiz. % -1,325.44% -871.05% -736.84% -610.53% -1,072.81% 179.82% 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 1.12 0.01 0.01 1.41 1.49 1.70 1.82 -27.59%
  QoQ % 11,100.00% 0.00% -99.29% -5.37% -12.35% -6.59% -
  Horiz. % 61.54% 0.55% 0.55% 77.47% 81.87% 93.41% 100.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 30/11/17 29/08/17 30/05/17 27/02/17 30/11/16 30/08/16 -
Price 0.1050 0.1300 0.1400 0.1500 0.1850 0.2000 0.2500 -
P/RPS 4.37 2.41 2.50 2.65 3.68 2.13 2.87 32.25%
  QoQ % 81.33% -3.60% -5.66% -27.99% 72.77% -25.78% -
  Horiz. % 152.26% 83.97% 87.11% 92.33% 128.22% 74.22% 100.00%
P/EPS -5.15 -10.07 -10.75 -11.65 -7.76 40.73 86.04 -
  QoQ % 48.86% 6.33% 7.73% -50.13% -119.05% -52.66% -
  Horiz. % -5.99% -11.70% -12.49% -13.54% -9.02% 47.34% 100.00%
EY -19.42 -9.93 -9.30 -8.58 -12.89 2.46 1.16 -
  QoQ % -95.57% -6.77% -8.39% 33.44% -623.98% 112.07% -
  Horiz. % -1,674.14% -856.03% -801.72% -739.66% -1,111.21% 212.07% 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 0.87 0.01 0.01 1.15 1.41 1.42 1.79 -38.10%
  QoQ % 8,600.00% 0.00% -99.13% -18.44% -0.70% -20.67% -
  Horiz. % 48.60% 0.56% 0.56% 64.25% 78.77% 79.33% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

2081 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 1.960.00 
 KOTRA 3.010.00 
 UCREST 0.130.00 
 GENM-C73 0.010.00 
 PUC 0.2250.00 
 WILLOW 0.430.00 
 EAH-WE 0.0150.00 
 IRIS 0.2550.00 
 TOPGLOV-C79 0.470.00 
 BTECH 0.420.00 

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. TOPGLOV (7113) - Top Glove spent RM 354,738,027.11 in September for Share Buyback !!! Good or Bad? Bursa Malaysia Free Trading Education
2. 顶级手套业绩超越Maybank!股价却没反应,因为有一样东西悄悄地发生了变化!(Part 1/4) Valuation on Glove Sector - 陈剑 Good Articles to Share
3. A Test Drives Day With My Uncle (Retired Fund Manager) Learn from my Uncle (Retired Fund Manager)
4. Will Vaccine reduce glove usage? Koon Yew Yin Koon Yew Yin's Blog
5. (CHOIVO CAPITAL) LCTITAN (5284) Five Magic Words - Rising ASP’s, Falling Costs, Hurricane (or is it Butadiene?) Choivo Capital
6. Why do most equity investors lose money? Koon Yew Yin Koon Yew Yin's Blog
7. SUPERMAX: High Court to hear former Supermax MD Stanley Thai's appeal on Sept 29 Van Gogh of Financial
8. GLOVE makers return to top gainers list gloveharicut
PARTNERS & BROKERS