Highlights

[EDUSPEC] QoQ Cumulative Quarter Result on 2015-06-30 [#3]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 27-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2015
Quarter 30-Jun-2015  [#3]
Profit Trend QoQ -     121.82%    YoY -     609.66%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 23,991 9,871 76,008 48,434 21,683 8,938 58,422 -44.72%
  QoQ % 143.05% -87.01% 56.93% 123.37% 142.59% -84.70% -
  Horiz. % 41.07% 16.90% 130.10% 82.90% 37.11% 15.30% 100.00%
PBT -6,217 -4,208 11,949 916 -6,329 -3,641 8,768 -
  QoQ % -47.74% -135.22% 1,204.48% 114.47% -73.83% -141.53% -
  Horiz. % -70.91% -47.99% 136.28% 10.45% -72.18% -41.53% 100.00%
Tax -161 -153 -751 -110 -14 0 -365 -42.03%
  QoQ % -5.23% 79.63% -582.73% -685.71% 0.00% 0.00% -
  Horiz. % 44.11% 41.92% 205.75% 30.14% 3.84% -0.00% 100.00%
NP -6,378 -4,361 11,198 806 -6,343 -3,641 8,403 -
  QoQ % -46.25% -138.94% 1,289.33% 112.71% -74.21% -143.33% -
  Horiz. % -75.90% -51.90% 133.26% 9.59% -75.48% -43.33% 100.00%
NP to SH -6,027 -4,160 9,790 1,249 -5,723 -3,384 6,884 -
  QoQ % -44.88% -142.49% 683.83% 121.82% -69.12% -149.16% -
  Horiz. % -87.55% -60.43% 142.21% 18.14% -83.13% -49.16% 100.00%
Tax Rate - % - % 6.29 % 12.01 % - % - % 4.16 % -
  QoQ % 0.00% 0.00% -47.63% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 151.20% 288.70% 0.00% 0.00% 100.00%
Total Cost 30,369 14,232 64,810 47,628 28,026 12,579 50,019 -28.28%
  QoQ % 113.39% -78.04% 36.08% 69.94% 122.80% -74.85% -
  Horiz. % 60.71% 28.45% 129.57% 95.22% 56.03% 25.15% 100.00%
Net Worth 94,781 95,934 100,327 88,991 82,751 60,758 57,446 39.59%
  QoQ % -1.20% -4.38% 12.74% 7.54% 36.20% 5.77% -
  Horiz. % 164.99% 167.00% 174.65% 154.91% 144.05% 105.77% 100.00%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 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
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 94,781 95,934 100,327 88,991 82,751 60,758 57,446 39.59%
  QoQ % -1.20% -4.38% 12.74% 7.54% 36.20% 5.77% -
  Horiz. % 164.99% 167.00% 174.65% 154.91% 144.05% 105.77% 100.00%
NOSH 846,263 848,979 809,090 780,625 773,378 769,090 692,121 14.33%
  QoQ % -0.32% 4.93% 3.65% 0.94% 0.56% 11.12% -
  Horiz. % 122.27% 122.66% 116.90% 112.79% 111.74% 111.12% 100.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin -26.58 % -44.18 % 14.73 % 1.66 % -29.25 % -40.74 % 14.38 % -
  QoQ % 39.84% -399.93% 787.35% 105.68% 28.20% -383.31% -
  Horiz. % -184.84% -307.23% 102.43% 11.54% -203.41% -283.31% 100.00%
ROE -6.36 % -4.34 % 9.76 % 1.40 % -6.92 % -5.57 % 11.98 % -
  QoQ % -46.54% -144.47% 597.14% 120.23% -24.24% -146.49% -
  Horiz. % -53.09% -36.23% 81.47% 11.69% -57.76% -46.49% 100.00%
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 2.83 1.16 9.39 6.20 2.80 1.16 8.44 -51.70%
  QoQ % 143.97% -87.65% 51.45% 121.43% 141.38% -86.26% -
  Horiz. % 33.53% 13.74% 111.26% 73.46% 33.18% 13.74% 100.00%
EPS -0.71 -0.49 1.21 0.16 -0.74 -0.44 0.99 -
  QoQ % -44.90% -140.50% 656.25% 121.62% -68.18% -144.44% -
  Horiz. % -71.72% -49.49% 122.22% 16.16% -74.75% -44.44% 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 0.1120 0.1130 0.1240 0.1140 0.1070 0.0790 0.0830 22.09%
  QoQ % -0.88% -8.87% 8.77% 6.54% 35.44% -4.82% -
  Horiz. % 134.94% 136.14% 149.40% 137.35% 128.92% 95.18% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,541,684
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 1.56 0.64 4.93 3.14 1.41 0.58 3.79 -44.64%
  QoQ % 143.75% -87.02% 57.01% 122.70% 143.10% -84.70% -
  Horiz. % 41.16% 16.89% 130.08% 82.85% 37.20% 15.30% 100.00%
EPS -0.39 -0.27 0.64 0.08 -0.37 -0.22 0.45 -
  QoQ % -44.44% -142.19% 700.00% 121.62% -68.18% -148.89% -
  Horiz. % -86.67% -60.00% 142.22% 17.78% -82.22% -48.89% 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 0.0615 0.0622 0.0651 0.0577 0.0537 0.0394 0.0373 39.52%
  QoQ % -1.13% -4.45% 12.82% 7.45% 36.29% 5.63% -
  Horiz. % 164.88% 166.76% 174.53% 154.69% 143.97% 105.63% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.2850 0.3150 0.2550 0.3100 0.3600 0.2450 0.2650 -
P/RPS 10.05 27.09 2.71 5.00 12.84 21.08 3.14 117.03%
  QoQ % -62.90% 899.63% -45.80% -61.06% -39.09% 571.34% -
  Horiz. % 320.06% 862.74% 86.31% 159.24% 408.92% 671.34% 100.00%
P/EPS -40.02 -64.29 21.07 193.75 -48.65 -55.68 26.64 -
  QoQ % 37.75% -405.13% -89.13% 498.25% 12.63% -309.01% -
  Horiz. % -150.23% -241.33% 79.09% 727.29% -182.62% -209.01% 100.00%
EY -2.50 -1.56 4.75 0.52 -2.06 -1.80 3.75 -
  QoQ % -60.26% -132.84% 813.46% 125.24% -14.44% -148.00% -
  Horiz. % -66.67% -41.60% 126.67% 13.87% -54.93% -48.00% 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 2.54 2.79 2.06 2.72 3.36 3.10 3.19 -14.08%
  QoQ % -8.96% 35.44% -24.26% -19.05% 8.39% -2.82% -
  Horiz. % 79.62% 87.46% 64.58% 85.27% 105.33% 97.18% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 25/05/16 29/02/16 30/11/15 27/08/15 27/05/15 26/02/15 28/11/14 -
Price 0.2800 0.3000 0.3150 0.2300 0.3550 0.3500 0.2950 -
P/RPS 9.88 25.80 3.35 3.71 12.66 30.12 3.49 99.99%
  QoQ % -61.71% 670.15% -9.70% -70.70% -57.97% 763.04% -
  Horiz. % 283.09% 739.26% 95.99% 106.30% 362.75% 863.04% 100.00%
P/EPS -39.32 -61.22 26.03 143.75 -47.97 -79.55 29.66 -
  QoQ % 35.77% -335.19% -81.89% 399.67% 39.70% -368.21% -
  Horiz. % -132.57% -206.41% 87.76% 484.66% -161.73% -268.21% 100.00%
EY -2.54 -1.63 3.84 0.70 -2.08 -1.26 3.37 -
  QoQ % -55.83% -142.45% 448.57% 133.65% -65.08% -137.39% -
  Horiz. % -75.37% -48.37% 113.95% 20.77% -61.72% -37.39% 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 2.50 2.65 2.54 2.02 3.32 4.43 3.55 -20.83%
  QoQ % -5.66% 4.33% 25.74% -39.16% -25.06% 24.79% -
  Horiz. % 70.42% 74.65% 71.55% 56.90% 93.52% 124.79% 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.
 


 

457  312  497  727 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.16+0.005 
 DGB 0.11-0.015 
 CAREPLS 0.36-0.035 
 SUPERMX 1.78-0.08 
 MTOUCHE 0.19+0.025 
 HSI-C7K 0.18-0.015 
 ARMADA 0.41-0.01 
 HSI-H8K 0.28+0.01 
 KNM 0.31-0.01 
 RSAWIT 0.315+0.025 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers