Highlights

[EDUSPEC] QoQ Cumulative Quarter Result on 2014-06-30 [#3]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 26-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2014
Quarter 30-Jun-2014  [#3]
Profit Trend QoQ -     105.32%    YoY -     139.37%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 21,683 8,938 58,422 29,366 14,197 4,849 34,091 -26.06%
  QoQ % 142.59% -84.70% 98.94% 106.85% 192.78% -85.78% -
  Horiz. % 63.60% 26.22% 171.37% 86.14% 41.64% 14.22% 100.00%
PBT -6,329 -3,641 8,768 124 -3,310 -3,796 1,100 -
  QoQ % -73.83% -141.53% 6,970.97% 103.75% 12.80% -445.09% -
  Horiz. % -575.36% -331.00% 797.09% 11.27% -300.91% -345.09% 100.00%
Tax -14 0 -365 -7 -4 -3 -252 -85.47%
  QoQ % 0.00% 0.00% -5,114.29% -75.00% -33.33% 98.81% -
  Horiz. % 5.56% -0.00% 144.84% 2.78% 1.59% 1.19% 100.00%
NP -6,343 -3,641 8,403 117 -3,314 -3,799 848 -
  QoQ % -74.21% -143.33% 7,082.05% 103.53% 12.77% -548.00% -
  Horiz. % -748.00% -429.36% 990.92% 13.80% -390.80% -448.00% 100.00%
NP to SH -5,723 -3,384 6,884 176 -3,308 -3,787 854 -
  QoQ % -69.12% -149.16% 3,811.36% 105.32% 12.65% -543.44% -
  Horiz. % -670.14% -396.25% 806.09% 20.61% -387.35% -443.44% 100.00%
Tax Rate - % - % 4.16 % 5.65 % - % - % 22.91 % -
  QoQ % 0.00% 0.00% -26.37% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 18.16% 24.66% 0.00% 0.00% 100.00%
Total Cost 28,026 12,579 50,019 29,249 17,511 8,648 33,243 -10.77%
  QoQ % 122.80% -74.85% 71.01% 67.03% 102.49% -73.99% -
  Horiz. % 84.31% 37.84% 150.46% 87.99% 52.68% 26.01% 100.00%
Net Worth 82,751 60,758 57,446 7,304,000 5,180,453 52,132 15,777 202.18%
  QoQ % 36.20% 5.77% -99.21% 40.99% 9,837.05% 230.43% -
  Horiz. % 524.49% 385.10% 364.10% 46,294.05% 32,834.63% 330.43% 100.00%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 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
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 82,751 60,758 57,446 7,304,000 5,180,453 52,132 15,777 202.18%
  QoQ % 36.20% 5.77% -99.21% 40.99% 9,837.05% 230.43% -
  Horiz. % 524.49% 385.10% 364.10% 46,294.05% 32,834.63% 330.43% 100.00%
NOSH 773,378 769,090 692,121 880,000 624,150 491,818 384,814 59.32%
  QoQ % 0.56% 11.12% -21.35% 40.99% 26.91% 27.81% -
  Horiz. % 200.97% 199.86% 179.86% 228.68% 162.20% 127.81% 100.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin -29.25 % -40.74 % 14.38 % 0.40 % -23.34 % -78.35 % 2.49 % -
  QoQ % 28.20% -383.31% 3,495.00% 101.71% 70.21% -3,246.59% -
  Horiz. % -1,174.70% -1,636.14% 577.51% 16.06% -937.35% -3,146.59% 100.00%
ROE -6.92 % -5.57 % 11.98 % 0.00 % -0.06 % -7.26 % 5.41 % -
  QoQ % -24.24% -146.49% 0.00% 0.00% 99.17% -234.20% -
  Horiz. % -127.91% -102.96% 221.44% 0.00% -1.11% -134.20% 100.00%
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 2.80 1.16 8.44 3.34 2.27 0.99 8.86 -53.64%
  QoQ % 141.38% -86.26% 152.69% 47.14% 129.29% -88.83% -
  Horiz. % 31.60% 13.09% 95.26% 37.70% 25.62% 11.17% 100.00%
EPS -0.74 -0.44 0.99 0.02 -0.53 -0.77 0.27 -
  QoQ % -68.18% -144.44% 4,850.00% 103.77% 31.17% -385.19% -
  Horiz. % -274.07% -162.96% 366.67% 7.41% -196.30% -285.19% 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 0.1070 0.0790 0.0830 8.3000 8.3000 0.1060 0.0410 89.66%
  QoQ % 35.44% -4.82% -99.00% 0.00% 7,730.19% 158.54% -
  Horiz. % 260.98% 192.68% 202.44% 20,243.90% 20,243.90% 258.54% 100.00%
Adjusted Per Share Value based on latest NOSH - 7,795,869
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 0.28 0.11 0.75 0.38 0.18 0.06 0.44 -26.04%
  QoQ % 154.55% -85.33% 97.37% 111.11% 200.00% -86.36% -
  Horiz. % 63.64% 25.00% 170.45% 86.36% 40.91% 13.64% 100.00%
EPS -0.07 -0.04 0.09 0.00 -0.04 -0.05 0.01 -
  QoQ % -75.00% -144.44% 0.00% 0.00% 20.00% -600.00% -
  Horiz. % -700.00% -400.00% 900.00% 0.00% -400.00% -500.00% 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 0.0106 0.0078 0.0074 0.9369 0.6645 0.0067 0.0020 204.29%
  QoQ % 35.90% 5.41% -99.21% 40.99% 9,817.91% 235.00% -
  Horiz. % 530.00% 390.00% 370.00% 46,845.00% 33,225.00% 335.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.3600 0.2450 0.2650 0.2600 0.2600 0.1600 0.1250 -
P/RPS 12.84 21.08 3.14 7.79 11.43 16.23 1.41 336.67%
  QoQ % -39.09% 571.34% -59.69% -31.85% -29.57% 1,051.06% -
  Horiz. % 910.64% 1,495.04% 222.70% 552.48% 810.64% 1,151.06% 100.00%
P/EPS -48.65 -55.68 26.64 1,300.00 -49.06 -20.78 56.33 -
  QoQ % 12.63% -309.01% -97.95% 2,749.82% -136.09% -136.89% -
  Horiz. % -86.37% -98.85% 47.29% 2,307.83% -87.09% -36.89% 100.00%
EY -2.06 -1.80 3.75 0.08 -2.04 -4.81 1.78 -
  QoQ % -14.44% -148.00% 4,587.50% 103.92% 57.59% -370.22% -
  Horiz. % -115.73% -101.12% 210.67% 4.49% -114.61% -270.22% 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 3.36 3.10 3.19 0.03 0.03 1.51 3.05 6.67%
  QoQ % 8.39% -2.82% 10,533.33% 0.00% -98.01% -50.49% -
  Horiz. % 110.16% 101.64% 104.59% 0.98% 0.98% 49.51% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 27/05/15 26/02/15 28/11/14 26/08/14 29/05/14 25/02/14 29/11/13 -
Price 0.3550 0.3500 0.2950 0.2650 0.2600 0.2850 0.1250 -
P/RPS 12.66 30.12 3.49 7.94 11.43 28.91 1.41 332.57%
  QoQ % -57.97% 763.04% -56.05% -30.53% -60.46% 1,950.35% -
  Horiz. % 897.87% 2,136.17% 247.52% 563.12% 810.64% 2,050.35% 100.00%
P/EPS -47.97 -79.55 29.66 1,325.00 -49.06 -37.01 56.33 -
  QoQ % 39.70% -368.21% -97.76% 2,800.77% -32.56% -165.70% -
  Horiz. % -85.16% -141.22% 52.65% 2,352.21% -87.09% -65.70% 100.00%
EY -2.08 -1.26 3.37 0.08 -2.04 -2.70 1.78 -
  QoQ % -65.08% -137.39% 4,112.50% 103.92% 24.44% -251.69% -
  Horiz. % -116.85% -70.79% 189.33% 4.49% -114.61% -151.69% 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 3.32 4.43 3.55 0.03 0.03 2.69 3.05 5.82%
  QoQ % -25.06% 24.79% 11,733.33% 0.00% -98.88% -11.80% -
  Horiz. % 108.85% 145.25% 116.39% 0.98% 0.98% 88.20% 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
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

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!
PARTNERS & BROKERS