Highlights

[EDUSPEC] QoQ Cumulative Quarter Result on 2013-12-31 [#1]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 25-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2014
Quarter 31-Dec-2013  [#1]
Profit Trend QoQ -     -543.44%    YoY -     -43.28%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 58,422 29,366 14,197 4,849 34,091 22,338 12,377 181.12%
  QoQ % 98.94% 106.85% 192.78% -85.78% 52.61% 80.48% -
  Horiz. % 472.02% 237.26% 114.70% 39.18% 275.44% 180.48% 100.00%
PBT 8,768 124 -3,310 -3,796 1,100 -434 -2,610 -
  QoQ % 6,970.97% 103.75% 12.80% -445.09% 353.46% 83.37% -
  Horiz. % -335.94% -4.75% 126.82% 145.44% -42.15% 16.63% 100.00%
Tax -365 -7 -4 -3 -252 -18 -12 872.39%
  QoQ % -5,114.29% -75.00% -33.33% 98.81% -1,300.00% -50.00% -
  Horiz. % 3,041.67% 58.33% 33.33% 25.00% 2,100.00% 150.00% 100.00%
NP 8,403 117 -3,314 -3,799 848 -452 -2,622 -
  QoQ % 7,082.05% 103.53% 12.77% -548.00% 287.61% 82.76% -
  Horiz. % -320.48% -4.46% 126.39% 144.89% -32.34% 17.24% 100.00%
NP to SH 6,884 176 -3,308 -3,787 854 -447 -2,637 -
  QoQ % 3,811.36% 105.32% 12.65% -543.44% 291.05% 83.05% -
  Horiz. % -261.05% -6.67% 125.45% 143.61% -32.39% 16.95% 100.00%
Tax Rate 4.16 % 5.65 % - % - % 22.91 % - % - % -
  QoQ % -26.37% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 18.16% 24.66% 0.00% 0.00% 100.00% - -
Total Cost 50,019 29,249 17,511 8,648 33,243 22,790 14,999 123.05%
  QoQ % 71.01% 67.03% 102.49% -73.99% 45.87% 51.94% -
  Horiz. % 333.48% 195.01% 116.75% 57.66% 221.63% 151.94% 100.00%
Net Worth 57,446 7,304,000 5,180,453 52,132 15,777 14,154 12,229 180.21%
  QoQ % -99.21% 40.99% 9,837.05% 230.43% 11.46% 15.74% -
  Horiz. % 469.73% 59,724.12% 42,360.08% 426.28% 129.01% 115.74% 100.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 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
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 57,446 7,304,000 5,180,453 52,132 15,777 14,154 12,229 180.21%
  QoQ % -99.21% 40.99% 9,837.05% 230.43% 11.46% 15.74% -
  Horiz. % 469.73% 59,724.12% 42,360.08% 426.28% 129.01% 115.74% 100.00%
NOSH 692,121 880,000 624,150 491,818 384,814 372,500 382,173 48.52%
  QoQ % -21.35% 40.99% 26.91% 27.81% 3.31% -2.53% -
  Horiz. % 181.10% 230.26% 163.32% 128.69% 100.69% 97.47% 100.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 14.38 % 0.40 % -23.34 % -78.35 % 2.49 % -2.02 % -21.18 % -
  QoQ % 3,495.00% 101.71% 70.21% -3,246.59% 223.27% 90.46% -
  Horiz. % -67.89% -1.89% 110.20% 369.92% -11.76% 9.54% 100.00%
ROE 11.98 % 0.00 % -0.06 % -7.26 % 5.41 % -3.16 % -21.56 % -
  QoQ % 0.00% 0.00% 99.17% -234.20% 271.20% 85.34% -
  Horiz. % -55.57% -0.00% 0.28% 33.67% -25.09% 14.66% 100.00%
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 8.44 3.34 2.27 0.99 8.86 6.00 3.24 89.21%
  QoQ % 152.69% 47.14% 129.29% -88.83% 47.67% 85.19% -
  Horiz. % 260.49% 103.09% 70.06% 30.56% 273.46% 185.19% 100.00%
EPS 0.99 0.02 -0.53 -0.77 0.27 -0.12 -0.69 -
  QoQ % 4,850.00% 103.77% 31.17% -385.19% 325.00% 82.61% -
  Horiz. % -143.48% -2.90% 76.81% 111.59% -39.13% 17.39% 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 0.0830 8.3000 8.3000 0.1060 0.0410 0.0380 0.0320 88.67%
  QoQ % -99.00% 0.00% 7,730.19% 158.54% 7.89% 18.75% -
  Horiz. % 259.37% 25,937.50% 25,937.50% 331.25% 128.12% 118.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,948,967
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 3.00 1.51 0.73 0.25 1.75 1.15 0.64 179.82%
  QoQ % 98.68% 106.85% 192.00% -85.71% 52.17% 79.69% -
  Horiz. % 468.75% 235.94% 114.06% 39.06% 273.44% 179.69% 100.00%
EPS 0.35 0.01 -0.17 -0.19 0.04 -0.02 -0.14 -
  QoQ % 3,400.00% 105.88% 10.53% -575.00% 300.00% 85.71% -
  Horiz. % -250.00% -7.14% 121.43% 135.71% -28.57% 14.29% 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 0.0295 3.7476 2.6581 0.0267 0.0081 0.0073 0.0063 179.63%
  QoQ % -99.21% 40.99% 9,855.43% 229.63% 10.96% 15.87% -
  Horiz. % 468.25% 59,485.72% 42,192.06% 423.81% 128.57% 115.87% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.2650 0.2600 0.2600 0.1600 0.1250 0.0750 0.0800 -
P/RPS 3.14 7.79 11.43 16.23 1.41 1.25 2.47 17.33%
  QoQ % -59.69% -31.85% -29.57% 1,051.06% 12.80% -49.39% -
  Horiz. % 127.13% 315.38% 462.75% 657.08% 57.09% 50.61% 100.00%
P/EPS 26.64 1,300.00 -49.06 -20.78 56.33 -62.50 -11.59 -
  QoQ % -97.95% 2,749.82% -136.09% -136.89% 190.13% -439.26% -
  Horiz. % -229.85% -11,216.57% 423.30% 179.29% -486.02% 539.26% 100.00%
EY 3.75 0.08 -2.04 -4.81 1.78 -1.60 -8.63 -
  QoQ % 4,587.50% 103.92% 57.59% -370.22% 211.25% 81.46% -
  Horiz. % -43.45% -0.93% 23.64% 55.74% -20.63% 18.54% 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 3.19 0.03 0.03 1.51 3.05 1.97 2.50 17.63%
  QoQ % 10,533.33% 0.00% -98.01% -50.49% 54.82% -21.20% -
  Horiz. % 127.60% 1.20% 1.20% 60.40% 122.00% 78.80% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 28/11/14 26/08/14 29/05/14 25/02/14 29/11/13 30/08/13 30/05/13 -
Price 0.2950 0.2650 0.2600 0.2850 0.1250 0.1050 0.0950 -
P/RPS 3.49 7.94 11.43 28.91 1.41 1.75 2.93 12.35%
  QoQ % -56.05% -30.53% -60.46% 1,950.35% -19.43% -40.27% -
  Horiz. % 119.11% 270.99% 390.10% 986.69% 48.12% 59.73% 100.00%
P/EPS 29.66 1,325.00 -49.06 -37.01 56.33 -87.50 -13.77 -
  QoQ % -97.76% 2,800.77% -32.56% -165.70% 164.38% -535.44% -
  Horiz. % -215.40% -9,622.37% 356.28% 268.77% -409.08% 635.44% 100.00%
EY 3.37 0.08 -2.04 -2.70 1.78 -1.14 -7.26 -
  QoQ % 4,112.50% 103.92% 24.44% -251.69% 256.14% 84.30% -
  Horiz. % -46.42% -1.10% 28.10% 37.19% -24.52% 15.70% 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 3.55 0.03 0.03 2.69 3.05 2.76 2.97 12.62%
  QoQ % 11,733.33% 0.00% -98.88% -11.80% 10.51% -7.07% -
  Horiz. % 119.53% 1.01% 1.01% 90.57% 102.69% 92.93% 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
 
 

162  923  551  878 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.29+0.03 
 DNEX-WD 0.06+0.015 
 BIOHLDG 0.29-0.01 
 XOX 0.08-0.01 
 PHB 0.0250.00 
 XOX-WC 0.02+0.015 
 LUSTER 0.195+0.01 
 QES 0.355-0.025 
 VIZIONE 0.225-0.045 
 MTRONIC 0.10+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. Supermax record profit must prevail - Koon Yew Yin Koon Yew Yin's Blog
2. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
3. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
4. Biden Presidency Spells Good Times for Malaysian Gloves Trying to Make Sense Bursa Investments
5. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
6. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
7. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
8. Top Glove: Allegations of management hypocrisy and lack of integrity By LHL save malaysia!
PARTNERS & BROKERS