Highlights

[EDUSPEC] QoQ Cumulative Quarter Result on 2014-12-31 [#1]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 26-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2015
Quarter 31-Dec-2014  [#1]
Profit Trend QoQ -     -149.16%    YoY -     10.64%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 76,008 48,434 21,683 8,938 58,422 29,366 14,197 205.73%
  QoQ % 56.93% 123.37% 142.59% -84.70% 98.94% 106.85% -
  Horiz. % 535.38% 341.16% 152.73% 62.96% 411.51% 206.85% 100.00%
PBT 11,949 916 -6,329 -3,641 8,768 124 -3,310 -
  QoQ % 1,204.48% 114.47% -73.83% -141.53% 6,970.97% 103.75% -
  Horiz. % -361.00% -27.67% 191.21% 110.00% -264.89% -3.75% 100.00%
Tax -751 -110 -14 0 -365 -7 -4 3,168.41%
  QoQ % -582.73% -685.71% 0.00% 0.00% -5,114.29% -75.00% -
  Horiz. % 18,775.00% 2,750.00% 350.00% -0.00% 9,125.00% 175.00% 100.00%
NP 11,198 806 -6,343 -3,641 8,403 117 -3,314 -
  QoQ % 1,289.33% 112.71% -74.21% -143.33% 7,082.05% 103.53% -
  Horiz. % -337.90% -24.32% 191.40% 109.87% -253.56% -3.53% 100.00%
NP to SH 9,790 1,249 -5,723 -3,384 6,884 176 -3,308 -
  QoQ % 683.83% 121.82% -69.12% -149.16% 3,811.36% 105.32% -
  Horiz. % -295.95% -37.76% 173.00% 102.30% -208.10% -5.32% 100.00%
Tax Rate 6.29 % 12.01 % - % - % 4.16 % 5.65 % - % -
  QoQ % -47.63% 0.00% 0.00% 0.00% -26.37% 0.00% -
  Horiz. % 111.33% 212.57% 0.00% 0.00% 73.63% 100.00% -
Total Cost 64,810 47,628 28,026 12,579 50,019 29,249 17,511 139.08%
  QoQ % 36.08% 69.94% 122.80% -74.85% 71.01% 67.03% -
  Horiz. % 370.11% 271.99% 160.05% 71.83% 285.64% 167.03% 100.00%
Net Worth 100,327 88,991 82,751 60,758 57,446 7,304,000 5,180,453 -92.77%
  QoQ % 12.74% 7.54% 36.20% 5.77% -99.21% 40.99% -
  Horiz. % 1.94% 1.72% 1.60% 1.17% 1.11% 140.99% 100.00%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 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
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 100,327 88,991 82,751 60,758 57,446 7,304,000 5,180,453 -92.77%
  QoQ % 12.74% 7.54% 36.20% 5.77% -99.21% 40.99% -
  Horiz. % 1.94% 1.72% 1.60% 1.17% 1.11% 140.99% 100.00%
NOSH 809,090 780,625 773,378 769,090 692,121 880,000 624,150 18.87%
  QoQ % 3.65% 0.94% 0.56% 11.12% -21.35% 40.99% -
  Horiz. % 129.63% 125.07% 123.91% 123.22% 110.89% 140.99% 100.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 14.73 % 1.66 % -29.25 % -40.74 % 14.38 % 0.40 % -23.34 % -
  QoQ % 787.35% 105.68% 28.20% -383.31% 3,495.00% 101.71% -
  Horiz. % -63.11% -7.11% 125.32% 174.55% -61.61% -1.71% 100.00%
ROE 9.76 % 1.40 % -6.92 % -5.57 % 11.98 % 0.00 % -0.06 % -
  QoQ % 597.14% 120.23% -24.24% -146.49% 0.00% 0.00% -
  Horiz. % -16,266.67% -2,333.33% 11,533.33% 9,283.33% -19,966.67% -0.00% 100.00%
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 9.39 6.20 2.80 1.16 8.44 3.34 2.27 157.46%
  QoQ % 51.45% 121.43% 141.38% -86.26% 152.69% 47.14% -
  Horiz. % 413.66% 273.13% 123.35% 51.10% 371.81% 147.14% 100.00%
EPS 1.21 0.16 -0.74 -0.44 0.99 0.02 -0.53 -
  QoQ % 656.25% 121.62% -68.18% -144.44% 4,850.00% 103.77% -
  Horiz. % -228.30% -30.19% 139.62% 83.02% -186.79% -3.77% 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 0.1240 0.1140 0.1070 0.0790 0.0830 8.3000 8.3000 -93.92%
  QoQ % 8.77% 6.54% 35.44% -4.82% -99.00% 0.00% -
  Horiz. % 1.49% 1.37% 1.29% 0.95% 1.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,948,967
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 3.90 2.49 1.11 0.46 3.00 1.51 0.73 205.29%
  QoQ % 56.63% 124.32% 141.30% -84.67% 98.68% 106.85% -
  Horiz. % 534.25% 341.10% 152.05% 63.01% 410.96% 206.85% 100.00%
EPS 0.50 0.06 -0.29 -0.17 0.35 0.01 -0.17 -
  QoQ % 733.33% 120.69% -70.59% -148.57% 3,400.00% 105.88% -
  Horiz. % -294.12% -35.29% 170.59% 100.00% -205.88% -5.88% 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 0.0515 0.0457 0.0425 0.0312 0.0295 3.7476 2.6581 -92.77%
  QoQ % 12.69% 7.53% 36.22% 5.76% -99.21% 40.99% -
  Horiz. % 1.94% 1.72% 1.60% 1.17% 1.11% 140.99% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.2550 0.3100 0.3600 0.2450 0.2650 0.2600 0.2600 -
P/RPS 2.71 5.00 12.84 21.08 3.14 7.79 11.43 -61.66%
  QoQ % -45.80% -61.06% -39.09% 571.34% -59.69% -31.85% -
  Horiz. % 23.71% 43.74% 112.34% 184.43% 27.47% 68.15% 100.00%
P/EPS 21.07 193.75 -48.65 -55.68 26.64 1,300.00 -49.06 -
  QoQ % -89.13% 498.25% 12.63% -309.01% -97.95% 2,749.82% -
  Horiz. % -42.95% -394.92% 99.16% 113.49% -54.30% -2,649.82% 100.00%
EY 4.75 0.52 -2.06 -1.80 3.75 0.08 -2.04 -
  QoQ % 813.46% 125.24% -14.44% -148.00% 4,587.50% 103.92% -
  Horiz. % -232.84% -25.49% 100.98% 88.24% -183.82% -3.92% 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 2.06 2.72 3.36 3.10 3.19 0.03 0.03 1,572.55%
  QoQ % -24.26% -19.05% 8.39% -2.82% 10,533.33% 0.00% -
  Horiz. % 6,866.67% 9,066.67% 11,200.00% 10,333.33% 10,633.33% 100.00% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/11/15 27/08/15 27/05/15 26/02/15 28/11/14 26/08/14 29/05/14 -
Price 0.3150 0.2300 0.3550 0.3500 0.2950 0.2650 0.2600 -
P/RPS 3.35 3.71 12.66 30.12 3.49 7.94 11.43 -55.84%
  QoQ % -9.70% -70.70% -57.97% 763.04% -56.05% -30.53% -
  Horiz. % 29.31% 32.46% 110.76% 263.52% 30.53% 69.47% 100.00%
P/EPS 26.03 143.75 -47.97 -79.55 29.66 1,325.00 -49.06 -
  QoQ % -81.89% 399.67% 39.70% -368.21% -97.76% 2,800.77% -
  Horiz. % -53.06% -293.01% 97.78% 162.15% -60.46% -2,700.77% 100.00%
EY 3.84 0.70 -2.08 -1.26 3.37 0.08 -2.04 -
  QoQ % 448.57% 133.65% -65.08% -137.39% 4,112.50% 103.92% -
  Horiz. % -188.24% -34.31% 101.96% 61.76% -165.20% -3.92% 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 2.02 3.32 4.43 3.55 0.03 0.03 1,822.95%
  QoQ % 25.74% -39.16% -25.06% 24.79% 11,733.33% 0.00% -
  Horiz. % 8,466.67% 6,733.33% 11,066.67% 14,766.67% 11,833.33% 100.00% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

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!
PARTNERS & BROKERS