Highlights

[EDUSPEC] QoQ Cumulative Quarter Result on 2014-03-31 [#2]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 29-May-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2014
Quarter 31-Mar-2014  [#2]
Profit Trend QoQ -     12.65%    YoY -     -25.45%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 8,938 58,422 29,366 14,197 4,849 34,091 22,338 -45.61%
  QoQ % -84.70% 98.94% 106.85% 192.78% -85.78% 52.61% -
  Horiz. % 40.01% 261.54% 131.46% 63.56% 21.71% 152.61% 100.00%
PBT -3,641 8,768 124 -3,310 -3,796 1,100 -434 311.28%
  QoQ % -141.53% 6,970.97% 103.75% 12.80% -445.09% 353.46% -
  Horiz. % 838.94% -2,020.28% -28.57% 762.67% 874.65% -253.46% 100.00%
Tax 0 -365 -7 -4 -3 -252 -18 -
  QoQ % 0.00% -5,114.29% -75.00% -33.33% 98.81% -1,300.00% -
  Horiz. % -0.00% 2,027.78% 38.89% 22.22% 16.67% 1,400.00% 100.00%
NP -3,641 8,403 117 -3,314 -3,799 848 -452 300.32%
  QoQ % -143.33% 7,082.05% 103.53% 12.77% -548.00% 287.61% -
  Horiz. % 805.53% -1,859.07% -25.88% 733.19% 840.49% -187.61% 100.00%
NP to SH -3,384 6,884 176 -3,308 -3,787 854 -447 284.13%
  QoQ % -149.16% 3,811.36% 105.32% 12.65% -543.44% 291.05% -
  Horiz. % 757.05% -1,540.04% -39.37% 740.04% 847.20% -191.05% 100.00%
Tax Rate - % 4.16 % 5.65 % - % - % 22.91 % - % -
  QoQ % 0.00% -26.37% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 18.16% 24.66% 0.00% 0.00% 100.00% -
Total Cost 12,579 50,019 29,249 17,511 8,648 33,243 22,790 -32.64%
  QoQ % -74.85% 71.01% 67.03% 102.49% -73.99% 45.87% -
  Horiz. % 55.20% 219.48% 128.34% 76.84% 37.95% 145.87% 100.00%
Net Worth 60,758 57,446 7,304,000 5,180,453 52,132 15,777 14,154 163.42%
  QoQ % 5.77% -99.21% 40.99% 9,837.05% 230.43% 11.46% -
  Horiz. % 429.23% 405.84% 51,600.15% 36,598.05% 368.30% 111.46% 100.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 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
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 60,758 57,446 7,304,000 5,180,453 52,132 15,777 14,154 163.42%
  QoQ % 5.77% -99.21% 40.99% 9,837.05% 230.43% 11.46% -
  Horiz. % 429.23% 405.84% 51,600.15% 36,598.05% 368.30% 111.46% 100.00%
NOSH 769,090 692,121 880,000 624,150 491,818 384,814 372,500 61.93%
  QoQ % 11.12% -21.35% 40.99% 26.91% 27.81% 3.31% -
  Horiz. % 206.47% 185.80% 236.24% 167.56% 132.03% 103.31% 100.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -40.74 % 14.38 % 0.40 % -23.34 % -78.35 % 2.49 % -2.02 % 636.89%
  QoQ % -383.31% 3,495.00% 101.71% 70.21% -3,246.59% 223.27% -
  Horiz. % 2,016.83% -711.88% -19.80% 1,155.45% 3,878.71% -123.27% 100.00%
ROE -5.57 % 11.98 % 0.00 % -0.06 % -7.26 % 5.41 % -3.16 % 45.77%
  QoQ % -146.49% 0.00% 0.00% 99.17% -234.20% 271.20% -
  Horiz. % 176.27% -379.11% -0.00% 1.90% 229.75% -171.20% 100.00%
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 1.16 8.44 3.34 2.27 0.99 8.86 6.00 -66.46%
  QoQ % -86.26% 152.69% 47.14% 129.29% -88.83% 47.67% -
  Horiz. % 19.33% 140.67% 55.67% 37.83% 16.50% 147.67% 100.00%
EPS -0.44 0.99 0.02 -0.53 -0.77 0.27 -0.12 137.22%
  QoQ % -144.44% 4,850.00% 103.77% 31.17% -385.19% 325.00% -
  Horiz. % 366.67% -825.00% -16.67% 441.67% 641.67% -225.00% 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 0.0790 0.0830 8.3000 8.3000 0.1060 0.0410 0.0380 62.67%
  QoQ % -4.82% -99.00% 0.00% 7,730.19% 158.54% 7.89% -
  Horiz. % 207.89% 218.42% 21,842.11% 21,842.11% 278.95% 107.89% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,948,967
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 0.46 3.00 1.51 0.73 0.25 1.75 1.15 -45.62%
  QoQ % -84.67% 98.68% 106.85% 192.00% -85.71% 52.17% -
  Horiz. % 40.00% 260.87% 131.30% 63.48% 21.74% 152.17% 100.00%
EPS -0.17 0.35 0.01 -0.17 -0.19 0.04 -0.02 314.88%
  QoQ % -148.57% 3,400.00% 105.88% 10.53% -575.00% 300.00% -
  Horiz. % 850.00% -1,750.00% -50.00% 850.00% 950.00% -200.00% 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 0.0312 0.0295 3.7476 2.6581 0.0267 0.0081 0.0073 162.67%
  QoQ % 5.76% -99.21% 40.99% 9,855.43% 229.63% 10.96% -
  Horiz. % 427.40% 404.11% 51,336.99% 36,412.32% 365.75% 110.96% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.2450 0.2650 0.2600 0.2600 0.1600 0.1250 0.0750 -
P/RPS 21.08 3.14 7.79 11.43 16.23 1.41 1.25 554.24%
  QoQ % 571.34% -59.69% -31.85% -29.57% 1,051.06% 12.80% -
  Horiz. % 1,686.40% 251.20% 623.20% 914.40% 1,298.40% 112.80% 100.00%
P/EPS -55.68 26.64 1,300.00 -49.06 -20.78 56.33 -62.50 -7.39%
  QoQ % -309.01% -97.95% 2,749.82% -136.09% -136.89% 190.13% -
  Horiz. % 89.09% -42.62% -2,080.00% 78.50% 33.25% -90.13% 100.00%
EY -1.80 3.75 0.08 -2.04 -4.81 1.78 -1.60 8.15%
  QoQ % -148.00% 4,587.50% 103.92% 57.59% -370.22% 211.25% -
  Horiz. % 112.50% -234.38% -5.00% 127.50% 300.62% -111.25% 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 3.10 3.19 0.03 0.03 1.51 3.05 1.97 35.18%
  QoQ % -2.82% 10,533.33% 0.00% -98.01% -50.49% 54.82% -
  Horiz. % 157.36% 161.93% 1.52% 1.52% 76.65% 154.82% 100.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 28/11/14 26/08/14 29/05/14 25/02/14 29/11/13 30/08/13 -
Price 0.3500 0.2950 0.2650 0.2600 0.2850 0.1250 0.1050 -
P/RPS 30.12 3.49 7.94 11.43 28.91 1.41 1.75 563.17%
  QoQ % 763.04% -56.05% -30.53% -60.46% 1,950.35% -19.43% -
  Horiz. % 1,721.14% 199.43% 453.71% 653.14% 1,652.00% 80.57% 100.00%
P/EPS -79.55 29.66 1,325.00 -49.06 -37.01 56.33 -87.50 -6.14%
  QoQ % -368.21% -97.76% 2,800.77% -32.56% -165.70% 164.38% -
  Horiz. % 90.91% -33.90% -1,514.29% 56.07% 42.30% -64.38% 100.00%
EY -1.26 3.37 0.08 -2.04 -2.70 1.78 -1.14 6.88%
  QoQ % -137.39% 4,112.50% 103.92% 24.44% -251.69% 256.14% -
  Horiz. % 110.53% -295.61% -7.02% 178.95% 236.84% -156.14% 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 4.43 3.55 0.03 0.03 2.69 3.05 2.76 36.97%
  QoQ % 24.79% 11,733.33% 0.00% -98.88% -11.80% 10.51% -
  Horiz. % 160.51% 128.62% 1.09% 1.09% 97.46% 110.51% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

559  433  624  487 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HPPHB 0.71+0.14 
 MTOUCHE 0.0650.00 
 WIDAD 0.66-0.005 
 ANZO 0.105+0.025 
 DGB 0.125-0.05 
 VIZIONE 0.275-0.03 
 KSTAR 0.32+0.065 
 KTG 0.25-0.015 
 AT 0.1750.00 
 PNEPCB 0.33-0.01 

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