Highlights

[EDUSPEC] QoQ Cumulative Quarter Result on 2014-09-30 [#4]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 28-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2014
Quarter 30-Sep-2014  [#4]
Profit Trend QoQ -     3,811.36%    YoY -     706.09%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 48,434 21,683 8,938 58,422 29,366 14,197 4,849 365.76%
  QoQ % 123.37% 142.59% -84.70% 98.94% 106.85% 192.78% -
  Horiz. % 998.85% 447.16% 184.33% 1,204.83% 605.61% 292.78% 100.00%
PBT 916 -6,329 -3,641 8,768 124 -3,310 -3,796 -
  QoQ % 114.47% -73.83% -141.53% 6,970.97% 103.75% 12.80% -
  Horiz. % -24.13% 166.73% 95.92% -230.98% -3.27% 87.20% 100.00%
Tax -110 -14 0 -365 -7 -4 -3 1,011.00%
  QoQ % -685.71% 0.00% 0.00% -5,114.29% -75.00% -33.33% -
  Horiz. % 3,666.67% 466.67% -0.00% 12,166.67% 233.33% 133.33% 100.00%
NP 806 -6,343 -3,641 8,403 117 -3,314 -3,799 -
  QoQ % 112.71% -74.21% -143.33% 7,082.05% 103.53% 12.77% -
  Horiz. % -21.22% 166.96% 95.84% -221.19% -3.08% 87.23% 100.00%
NP to SH 1,249 -5,723 -3,384 6,884 176 -3,308 -3,787 -
  QoQ % 121.82% -69.12% -149.16% 3,811.36% 105.32% 12.65% -
  Horiz. % -32.98% 151.12% 89.36% -181.78% -4.65% 87.35% 100.00%
Tax Rate 12.01 % - % - % 4.16 % 5.65 % - % - % -
  QoQ % 0.00% 0.00% 0.00% -26.37% 0.00% 0.00% -
  Horiz. % 212.57% 0.00% 0.00% 73.63% 100.00% - -
Total Cost 47,628 28,026 12,579 50,019 29,249 17,511 8,648 212.84%
  QoQ % 69.94% 122.80% -74.85% 71.01% 67.03% 102.49% -
  Horiz. % 550.74% 324.07% 145.46% 578.39% 338.22% 202.49% 100.00%
Net Worth 88,991 82,751 60,758 57,446 7,304,000 5,180,453 52,132 42.97%
  QoQ % 7.54% 36.20% 5.77% -99.21% 40.99% 9,837.05% -
  Horiz. % 170.70% 158.73% 116.55% 110.19% 14,010.39% 9,937.05% 100.00%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 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
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 88,991 82,751 60,758 57,446 7,304,000 5,180,453 52,132 42.97%
  QoQ % 7.54% 36.20% 5.77% -99.21% 40.99% 9,837.05% -
  Horiz. % 170.70% 158.73% 116.55% 110.19% 14,010.39% 9,937.05% 100.00%
NOSH 780,625 773,378 769,090 692,121 880,000 624,150 491,818 36.18%
  QoQ % 0.94% 0.56% 11.12% -21.35% 40.99% 26.91% -
  Horiz. % 158.72% 157.25% 156.38% 140.73% 178.93% 126.91% 100.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 1.66 % -29.25 % -40.74 % 14.38 % 0.40 % -23.34 % -78.35 % -
  QoQ % 105.68% 28.20% -383.31% 3,495.00% 101.71% 70.21% -
  Horiz. % -2.12% 37.33% 52.00% -18.35% -0.51% 29.79% 100.00%
ROE 1.40 % -6.92 % -5.57 % 11.98 % 0.00 % -0.06 % -7.26 % -
  QoQ % 120.23% -24.24% -146.49% 0.00% 0.00% 99.17% -
  Horiz. % -19.28% 95.32% 76.72% -165.01% -0.00% 0.83% 100.00%
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 6.20 2.80 1.16 8.44 3.34 2.27 0.99 240.90%
  QoQ % 121.43% 141.38% -86.26% 152.69% 47.14% 129.29% -
  Horiz. % 626.26% 282.83% 117.17% 852.53% 337.37% 229.29% 100.00%
EPS 0.16 -0.74 -0.44 0.99 0.02 -0.53 -0.77 -
  QoQ % 121.62% -68.18% -144.44% 4,850.00% 103.77% 31.17% -
  Horiz. % -20.78% 96.10% 57.14% -128.57% -2.60% 68.83% 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 0.1140 0.1070 0.0790 0.0830 8.3000 8.3000 0.1060 4.98%
  QoQ % 6.54% 35.44% -4.82% -99.00% 0.00% 7,730.19% -
  Horiz. % 107.55% 100.94% 74.53% 78.30% 7,830.19% 7,830.19% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,351,077
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 3.58 1.60 0.66 4.32 2.17 1.05 0.36 364.39%
  QoQ % 123.75% 142.42% -84.72% 99.08% 106.67% 191.67% -
  Horiz. % 994.44% 444.44% 183.33% 1,200.00% 602.78% 291.67% 100.00%
EPS 0.09 -0.42 -0.25 0.51 0.01 -0.24 -0.28 -
  QoQ % 121.43% -68.00% -149.02% 5,000.00% 104.17% 14.29% -
  Horiz. % -32.14% 150.00% 89.29% -182.14% -3.57% 85.71% 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 0.0659 0.0612 0.0450 0.0425 5.4061 3.8343 0.0386 42.99%
  QoQ % 7.68% 36.00% 5.88% -99.21% 40.99% 9,833.42% -
  Horiz. % 170.73% 158.55% 116.58% 110.10% 14,005.44% 9,933.42% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.3100 0.3600 0.2450 0.2650 0.2600 0.2600 0.1600 -
P/RPS 5.00 12.84 21.08 3.14 7.79 11.43 16.23 -54.48%
  QoQ % -61.06% -39.09% 571.34% -59.69% -31.85% -29.57% -
  Horiz. % 30.81% 79.11% 129.88% 19.35% 48.00% 70.43% 100.00%
P/EPS 193.75 -48.65 -55.68 26.64 1,300.00 -49.06 -20.78 -
  QoQ % 498.25% 12.63% -309.01% -97.95% 2,749.82% -136.09% -
  Horiz. % -932.39% 234.12% 267.95% -128.20% -6,256.02% 236.09% 100.00%
EY 0.52 -2.06 -1.80 3.75 0.08 -2.04 -4.81 -
  QoQ % 125.24% -14.44% -148.00% 4,587.50% 103.92% 57.59% -
  Horiz. % -10.81% 42.83% 37.42% -77.96% -1.66% 42.41% 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 2.72 3.36 3.10 3.19 0.03 0.03 1.51 48.20%
  QoQ % -19.05% 8.39% -2.82% 10,533.33% 0.00% -98.01% -
  Horiz. % 180.13% 222.52% 205.30% 211.26% 1.99% 1.99% 100.00%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 27/05/15 26/02/15 28/11/14 26/08/14 29/05/14 25/02/14 -
Price 0.2300 0.3550 0.3500 0.2950 0.2650 0.2600 0.2850 -
P/RPS 3.71 12.66 30.12 3.49 7.94 11.43 28.91 -74.65%
  QoQ % -70.70% -57.97% 763.04% -56.05% -30.53% -60.46% -
  Horiz. % 12.83% 43.79% 104.19% 12.07% 27.46% 39.54% 100.00%
P/EPS 143.75 -47.97 -79.55 29.66 1,325.00 -49.06 -37.01 -
  QoQ % 399.67% 39.70% -368.21% -97.76% 2,800.77% -32.56% -
  Horiz. % -388.41% 129.61% 214.94% -80.14% -3,580.11% 132.56% 100.00%
EY 0.70 -2.08 -1.26 3.37 0.08 -2.04 -2.70 -
  QoQ % 133.65% -65.08% -137.39% 4,112.50% 103.92% 24.44% -
  Horiz. % -25.93% 77.04% 46.67% -124.81% -2.96% 75.56% 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 2.02 3.32 4.43 3.55 0.03 0.03 2.69 -17.43%
  QoQ % -39.16% -25.06% 24.79% 11,733.33% 0.00% -98.88% -
  Horiz. % 75.09% 123.42% 164.68% 131.97% 1.12% 1.12% 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.
 


 

373  297  572  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 ARMADA 0.495+0.015 
 VELESTO 0.39+0.005 
 DGB 0.175+0.005 
 PERDANA 0.43+0.045 
 HSI-H8F 0.30-0.005 
 MTAG 0.62+0.035 
 AAX 0.175+0.01 
 HSI-C7J 0.15-0.01 
 TANCO 0.075+0.005 
Partners & Brokers