Highlights

[EDUSPEC] QoQ Cumulative Quarter Result on 2013-09-30 [#4]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 29-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2013
Quarter 30-Sep-2013  [#4]
Profit Trend QoQ -     291.05%    YoY -     55.56%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 29,366 14,197 4,849 34,091 22,338 12,377 4,075 274.44%
  QoQ % 106.85% 192.78% -85.78% 52.61% 80.48% 203.73% -
  Horiz. % 720.64% 348.39% 118.99% 836.59% 548.17% 303.73% 100.00%
PBT 124 -3,310 -3,796 1,100 -434 -2,610 -2,664 -
  QoQ % 103.75% 12.80% -445.09% 353.46% 83.37% 2.03% -
  Horiz. % -4.65% 124.25% 142.49% -41.29% 16.29% 97.97% 100.00%
Tax -7 -4 -3 -252 -18 -12 0 -
  QoQ % -75.00% -33.33% 98.81% -1,300.00% -50.00% 0.00% -
  Horiz. % 58.33% 33.33% 25.00% 2,100.00% 150.00% 100.00% -
NP 117 -3,314 -3,799 848 -452 -2,622 -2,664 -
  QoQ % 103.53% 12.77% -548.00% 287.61% 82.76% 1.58% -
  Horiz. % -4.39% 124.40% 142.61% -31.83% 16.97% 98.42% 100.00%
NP to SH 176 -3,308 -3,787 854 -447 -2,637 -2,643 -
  QoQ % 105.32% 12.65% -543.44% 291.05% 83.05% 0.23% -
  Horiz. % -6.66% 125.16% 143.28% -32.31% 16.91% 99.77% 100.00%
Tax Rate 5.65 % - % - % 22.91 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 24.66% 0.00% 0.00% 100.00% - - -
Total Cost 29,249 17,511 8,648 33,243 22,790 14,999 6,739 166.80%
  QoQ % 67.03% 102.49% -73.99% 45.87% 51.94% 122.57% -
  Horiz. % 434.03% 259.85% 128.33% 493.29% 338.18% 222.57% 100.00%
Net Worth 7,304,000 5,180,453 52,132 15,777 14,154 12,229 12,257 7,064.59%
  QoQ % 40.99% 9,837.05% 230.43% 11.46% 15.74% -0.23% -
  Horiz. % 59,588.54% 42,263.91% 425.32% 128.72% 115.48% 99.77% 100.00%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 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
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 7,304,000 5,180,453 52,132 15,777 14,154 12,229 12,257 7,064.59%
  QoQ % 40.99% 9,837.05% 230.43% 11.46% 15.74% -0.23% -
  Horiz. % 59,588.54% 42,263.91% 425.32% 128.72% 115.48% 99.77% 100.00%
NOSH 880,000 624,150 491,818 384,814 372,500 382,173 383,043 74.38%
  QoQ % 40.99% 26.91% 27.81% 3.31% -2.53% -0.23% -
  Horiz. % 229.74% 162.95% 128.40% 100.46% 97.25% 99.77% 100.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 0.40 % -23.34 % -78.35 % 2.49 % -2.02 % -21.18 % -65.37 % -
  QoQ % 101.71% 70.21% -3,246.59% 223.27% 90.46% 67.60% -
  Horiz. % -0.61% 35.70% 119.86% -3.81% 3.09% 32.40% 100.00%
ROE 0.00 % -0.06 % -7.26 % 5.41 % -3.16 % -21.56 % -21.56 % -
  QoQ % 0.00% 99.17% -234.20% 271.20% 85.34% 0.00% -
  Horiz. % -0.00% 0.28% 33.67% -25.09% 14.66% 100.00% 100.00%
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 3.34 2.27 0.99 8.86 6.00 3.24 1.06 115.38%
  QoQ % 47.14% 129.29% -88.83% 47.67% 85.19% 205.66% -
  Horiz. % 315.09% 214.15% 93.40% 835.85% 566.04% 305.66% 100.00%
EPS 0.02 -0.53 -0.77 0.27 -0.12 -0.69 -0.69 -
  QoQ % 103.77% 31.17% -385.19% 325.00% 82.61% 0.00% -
  Horiz. % -2.90% 76.81% 111.59% -39.13% 17.39% 100.00% 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 8.3000 8.3000 0.1060 0.0410 0.0380 0.0320 0.0320 4,008.72%
  QoQ % 0.00% 7,730.19% 158.54% 7.89% 18.75% 0.00% -
  Horiz. % 25,937.50% 25,937.50% 331.25% 128.12% 118.75% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,101,813
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 2.67 1.29 0.44 3.09 2.03 1.12 0.37 274.78%
  QoQ % 106.98% 193.18% -85.76% 52.22% 81.25% 202.70% -
  Horiz. % 721.62% 348.65% 118.92% 835.14% 548.65% 302.70% 100.00%
EPS 0.02 -0.30 -0.34 0.08 -0.04 -0.24 -0.24 -
  QoQ % 106.67% 11.76% -525.00% 300.00% 83.33% 0.00% -
  Horiz. % -8.33% 125.00% 141.67% -33.33% 16.67% 100.00% 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 6.6291 4.7018 0.0473 0.0143 0.0128 0.0111 0.0111 7,075.28%
  QoQ % 40.99% 9,840.38% 230.77% 11.72% 15.32% 0.00% -
  Horiz. % 59,721.62% 42,358.56% 426.13% 128.83% 115.32% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.2600 0.2600 0.1600 0.1250 0.0750 0.0800 0.0900 -
P/RPS 7.79 11.43 16.23 1.41 1.25 2.47 8.46 -5.37%
  QoQ % -31.85% -29.57% 1,051.06% 12.80% -49.39% -70.80% -
  Horiz. % 92.08% 135.11% 191.84% 16.67% 14.78% 29.20% 100.00%
P/EPS 1,300.00 -49.06 -20.78 56.33 -62.50 -11.59 -13.04 -
  QoQ % 2,749.82% -136.09% -136.89% 190.13% -439.26% 11.12% -
  Horiz. % -9,969.33% 376.23% 159.36% -431.98% 479.29% 88.88% 100.00%
EY 0.08 -2.04 -4.81 1.78 -1.60 -8.63 -7.67 -
  QoQ % 103.92% 57.59% -370.22% 211.25% 81.46% -12.52% -
  Horiz. % -1.04% 26.60% 62.71% -23.21% 20.86% 112.52% 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 0.03 0.03 1.51 3.05 1.97 2.50 2.81 -95.19%
  QoQ % 0.00% -98.01% -50.49% 54.82% -21.20% -11.03% -
  Horiz. % 1.07% 1.07% 53.74% 108.54% 70.11% 88.97% 100.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 29/05/14 25/02/14 29/11/13 30/08/13 30/05/13 27/02/13 -
Price 0.2650 0.2600 0.2850 0.1250 0.1050 0.0950 0.0900 -
P/RPS 7.94 11.43 28.91 1.41 1.75 2.93 8.46 -4.15%
  QoQ % -30.53% -60.46% 1,950.35% -19.43% -40.27% -65.37% -
  Horiz. % 93.85% 135.11% 341.73% 16.67% 20.69% 34.63% 100.00%
P/EPS 1,325.00 -49.06 -37.01 56.33 -87.50 -13.77 -13.04 -
  QoQ % 2,800.77% -32.56% -165.70% 164.38% -535.44% -5.60% -
  Horiz. % -10,161.04% 376.23% 283.82% -431.98% 671.01% 105.60% 100.00%
EY 0.08 -2.04 -2.70 1.78 -1.14 -7.26 -7.67 -
  QoQ % 103.92% 24.44% -251.69% 256.14% 84.30% 5.35% -
  Horiz. % -1.04% 26.60% 35.20% -23.21% 14.86% 94.65% 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 0.03 0.03 2.69 3.05 2.76 2.97 2.81 -95.19%
  QoQ % 0.00% -98.88% -11.80% 10.51% -7.07% 5.69% -
  Horiz. % 1.07% 1.07% 95.73% 108.54% 98.22% 105.69% 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.
 


 

576  231  497  610 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.97+0.30 
 WCT-WE 0.18+0.105 
 ARMADA 0.205+0.015 
 EKOVEST-WB 0.48+0.30 
 ECONBHD 0.73+0.145 
 GADANG 0.945+0.23 
 SAPNRG 0.325+0.015 
 FAJAR-WB 0.145+0.115 
 ECONBHD-WA 0.285+0.095 
 GADANG-WB 0.42+0.175 

TOP ARTICLES

1. IWCity (1589): Retailers buy the news? Gerald Koh Stock Charts
2. Construction & Property - Bandar Malaysia “Revived” PublicInvest Research
3. BEST TIME TO SELL ALL LIMIT UP STOCKS AND ALL THAT GONE UP ALOT TODAY, Be Fearful when Others Greedy, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. Saga of Bandar Malaysia- Why Ekovest should be the next vehicle for IWH? Bagger Hunter
5. Why ordinary investors are shunning Bursa Malaysia - TK Chua Good Articles to Share
6. Malaysian Resources Corporation Berhad - a New Catalyst From Bandar Malaysia MIDF Sector Research
7. 大马城失而复得 怡克伟士WB大热回勇/温世麟硕士 南洋 - 凭单专栏
8. (Forecast) FLBHD (5197), JAYCORP (7152), LIIHEN (7089), POHUAT (7088) Quarter Report PE and ROE WahLau Share Forecast
Partners & Brokers