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 - 1,948,967
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 1.23 0.51 3.90 2.49 1.11 0.46 3.00 -44.78%
  QoQ % 141.18% -86.92% 56.63% 124.32% 141.30% -84.67% -
  Horiz. % 41.00% 17.00% 130.00% 83.00% 37.00% 15.33% 100.00%
EPS -0.31 -0.21 0.50 0.06 -0.29 -0.17 0.35 -
  QoQ % -47.62% -142.00% 733.33% 120.69% -70.59% -148.57% -
  Horiz. % -88.57% -60.00% 142.86% 17.14% -82.86% -48.57% 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 0.0486 0.0492 0.0515 0.0457 0.0425 0.0312 0.0295 39.45%
  QoQ % -1.22% -4.47% 12.69% 7.53% 36.22% 5.76% -
  Horiz. % 164.75% 166.78% 174.58% 154.92% 144.07% 105.76% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

241  924  499  511 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.155-0.015 
 PHB 0.030.00 
 SAPNRG 0.115-0.005 
 VIVOCOM 0.855-0.365 
 KANGER 0.18-0.015 
 PA 0.145-0.005 
 MTRONIC 0.105-0.01 
 KGROUP-WC 0.020.00 
 XDL 0.07-0.005 
 ARMADA 0.27-0.005 

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. AN OVERLOOKED FOOD STOCK, TRADING AT 62% DISCOUNT TO NTA !!!! Bursa Master
2. AT (0072) glove factory real? Have a look... Rubber Glove companies till year 2023
3. $$$ MTAG - Investing in UK’s richest man $$$ Buy and hold long-term
4. Supermax is the best performer - Koon Yew Yin Koon Yew Yin's Blog
5. TOPGLOV, please update shareholders on the Klang Factory Covid-19 outbreak. 1500 cases? How it impact the factory? gloveharicut
6. TOPGLOVE plants in Meru to be temporarily closed. CIMB says No changes to FY21-23F EPS. Maintain BUY RM10.00 gloveharicut
7. TOPGLOV (7113) - Update on Share Buyback and EPF Movement, what is their average buying price from September till November? Bursa Malaysia Free Trading Education
8. Salcon (8567) & AT (0072) Rubber Glove companies till year 2023
PARTNERS & BROKERS