Highlights

[EDUSPEC] QoQ Cumulative Quarter Result on 2015-12-31 [#1]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 29-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2016
Quarter 31-Dec-2015  [#1]
Profit Trend QoQ -     -142.49%    YoY -     -22.93%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 81,457 55,821 23,991 9,871 76,008 48,434 21,683 141.08%
  QoQ % 45.93% 132.67% 143.05% -87.01% 56.93% 123.37% -
  Horiz. % 375.67% 257.44% 110.64% 45.52% 350.54% 223.37% 100.00%
PBT 7,188 1,919 -6,217 -4,208 11,949 916 -6,329 -
  QoQ % 274.57% 130.87% -47.74% -135.22% 1,204.48% 114.47% -
  Horiz. % -113.57% -30.32% 98.23% 66.49% -188.80% -14.47% 100.00%
Tax -2,504 -176 -161 -153 -751 -110 -14 3,044.62%
  QoQ % -1,322.73% -9.32% -5.23% 79.63% -582.73% -685.71% -
  Horiz. % 17,885.71% 1,257.14% 1,150.00% 1,092.86% 5,364.29% 785.71% 100.00%
NP 4,684 1,743 -6,378 -4,361 11,198 806 -6,343 -
  QoQ % 168.73% 127.33% -46.25% -138.94% 1,289.33% 112.71% -
  Horiz. % -73.85% -27.48% 100.55% 68.75% -176.54% -12.71% 100.00%
NP to SH 4,257 1,859 -6,027 -4,160 9,790 1,249 -5,723 -
  QoQ % 128.99% 130.84% -44.88% -142.49% 683.83% 121.82% -
  Horiz. % -74.38% -32.48% 105.31% 72.69% -171.06% -21.82% 100.00%
Tax Rate 34.84 % 9.17 % - % - % 6.29 % 12.01 % - % -
  QoQ % 279.93% 0.00% 0.00% 0.00% -47.63% 0.00% -
  Horiz. % 290.09% 76.35% 0.00% 0.00% 52.37% 100.00% -
Total Cost 76,773 54,078 30,369 14,232 64,810 47,628 28,026 95.42%
  QoQ % 41.97% 78.07% 113.39% -78.04% 36.08% 69.94% -
  Horiz. % 273.93% 192.96% 108.36% 50.78% 231.25% 169.94% 100.00%
Net Worth 122,237 119,422 94,781 95,934 100,327 88,991 82,751 29.61%
  QoQ % 2.36% 26.00% -1.20% -4.38% 12.74% 7.54% -
  Horiz. % 147.72% 144.31% 114.54% 115.93% 121.24% 107.54% 100.00%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 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
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 122,237 119,422 94,781 95,934 100,327 88,991 82,751 29.61%
  QoQ % 2.36% 26.00% -1.20% -4.38% 12.74% 7.54% -
  Horiz. % 147.72% 144.31% 114.54% 115.93% 121.24% 107.54% 100.00%
NOSH 866,930 853,020 846,263 848,979 809,090 780,625 773,378 7.89%
  QoQ % 1.63% 0.80% -0.32% 4.93% 3.65% 0.94% -
  Horiz. % 112.10% 110.30% 109.42% 109.78% 104.62% 100.94% 100.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 5.75 % 3.12 % -26.58 % -44.18 % 14.73 % 1.66 % -29.25 % -
  QoQ % 84.29% 111.74% 39.84% -399.93% 787.35% 105.68% -
  Horiz. % -19.66% -10.67% 90.87% 151.04% -50.36% -5.68% 100.00%
ROE 3.48 % 1.56 % -6.36 % -4.34 % 9.76 % 1.40 % -6.92 % -
  QoQ % 123.08% 124.53% -46.54% -144.47% 597.14% 120.23% -
  Horiz. % -50.29% -22.54% 91.91% 62.72% -141.04% -20.23% 100.00%
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 9.40 6.54 2.83 1.16 9.39 6.20 2.80 123.71%
  QoQ % 43.73% 131.10% 143.97% -87.65% 51.45% 121.43% -
  Horiz. % 335.71% 233.57% 101.07% 41.43% 335.36% 221.43% 100.00%
EPS 0.49 0.22 -0.71 -0.49 1.21 0.16 -0.74 -
  QoQ % 122.73% 130.99% -44.90% -140.50% 656.25% 121.62% -
  Horiz. % -66.22% -29.73% 95.95% 66.22% -163.51% -21.62% 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 0.1410 0.1400 0.1120 0.1130 0.1240 0.1140 0.1070 20.14%
  QoQ % 0.71% 25.00% -0.88% -8.87% 8.77% 6.54% -
  Horiz. % 131.78% 130.84% 104.67% 105.61% 115.89% 106.54% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,351,077
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 6.03 4.13 1.78 0.73 5.63 3.58 1.60 141.59%
  QoQ % 46.00% 132.02% 143.84% -87.03% 57.26% 123.75% -
  Horiz. % 376.88% 258.12% 111.25% 45.62% 351.88% 223.75% 100.00%
EPS 0.32 0.14 -0.45 -0.31 0.72 0.09 -0.42 -
  QoQ % 128.57% 131.11% -45.16% -143.06% 700.00% 121.43% -
  Horiz. % -76.19% -33.33% 107.14% 73.81% -171.43% -21.43% 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 0.0905 0.0884 0.0702 0.0710 0.0743 0.0659 0.0612 29.70%
  QoQ % 2.38% 25.93% -1.13% -4.44% 12.75% 7.68% -
  Horiz. % 147.88% 144.44% 114.71% 116.01% 121.41% 107.68% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.2400 0.2550 0.2850 0.3150 0.2550 0.3100 0.3600 -
P/RPS 2.55 3.90 10.05 27.09 2.71 5.00 12.84 -65.86%
  QoQ % -34.62% -61.19% -62.90% 899.63% -45.80% -61.06% -
  Horiz. % 19.86% 30.37% 78.27% 210.98% 21.11% 38.94% 100.00%
P/EPS 48.88 117.01 -40.02 -64.29 21.07 193.75 -48.65 -
  QoQ % -58.23% 392.38% 37.75% -405.13% -89.13% 498.25% -
  Horiz. % -100.47% -240.51% 82.26% 132.15% -43.31% -398.25% 100.00%
EY 2.05 0.85 -2.50 -1.56 4.75 0.52 -2.06 -
  QoQ % 141.18% 134.00% -60.26% -132.84% 813.46% 125.24% -
  Horiz. % -99.51% -41.26% 121.36% 75.73% -230.58% -25.24% 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 1.70 1.82 2.54 2.79 2.06 2.72 3.36 -36.43%
  QoQ % -6.59% -28.35% -8.96% 35.44% -24.26% -19.05% -
  Horiz. % 50.60% 54.17% 75.60% 83.04% 61.31% 80.95% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/11/16 30/08/16 25/05/16 29/02/16 30/11/15 27/08/15 27/05/15 -
Price 0.2000 0.2500 0.2800 0.3000 0.3150 0.2300 0.3550 -
P/RPS 2.13 3.82 9.88 25.80 3.35 3.71 12.66 -69.42%
  QoQ % -44.24% -61.34% -61.71% 670.15% -9.70% -70.70% -
  Horiz. % 16.82% 30.17% 78.04% 203.79% 26.46% 29.30% 100.00%
P/EPS 40.73 114.71 -39.32 -61.22 26.03 143.75 -47.97 -
  QoQ % -64.49% 391.73% 35.77% -335.19% -81.89% 399.67% -
  Horiz. % -84.91% -239.13% 81.97% 127.62% -54.26% -299.67% 100.00%
EY 2.46 0.87 -2.54 -1.63 3.84 0.70 -2.08 -
  QoQ % 182.76% 134.25% -55.83% -142.45% 448.57% 133.65% -
  Horiz. % -118.27% -41.83% 122.12% 78.37% -184.62% -33.65% 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 1.42 1.79 2.50 2.65 2.54 2.02 3.32 -43.14%
  QoQ % -20.67% -28.40% -5.66% 4.33% 25.74% -39.16% -
  Horiz. % 42.77% 53.92% 75.30% 79.82% 76.51% 60.84% 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.
 


 

360  308  555  778 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 HSI-H8F 0.42+0.025 
 XOX 0.0450.00 
 HSI-C7K 0.335-0.025 
 NETX 0.020.00 
 TRIVE 0.0150.00 
 IFCAMSC 0.53+0.04 
 PERDANA 0.435-0.025 
 VELESTO 0.38-0.01 
 JAKS 1.36+0.20 
Partners & Brokers