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 - 1,101,813
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 0.81 5.30 2.67 1.29 0.44 3.09 2.03 -45.71%
  QoQ % -84.72% 98.50% 106.98% 193.18% -85.76% 52.22% -
  Horiz. % 39.90% 261.08% 131.53% 63.55% 21.67% 152.22% 100.00%
EPS -0.31 0.62 0.02 -0.30 -0.34 0.08 -0.04 290.16%
  QoQ % -150.00% 3,000.00% 106.67% 11.76% -525.00% 300.00% -
  Horiz. % 775.00% -1,550.00% -50.00% 750.00% 850.00% -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 0.0551 0.0521 6.6291 4.7018 0.0473 0.0143 0.0128 163.92%
  QoQ % 5.76% -99.21% 40.99% 9,840.38% 230.77% 11.72% -
  Horiz. % 430.47% 407.03% 51,789.84% 36,732.81% 369.53% 111.72% 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.
 


 

360  384  566  594 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.245-0.025 
 EKOVEST 0.945+0.01 
 KNM 0.195+0.02 
 WCT-WE 0.18+0.02 
 SAPNRG 0.34+0.005 
 IRIS 0.18+0.005 
 IWCITY 1.18-0.01 
 HIBISCS 1.20+0.03 
 BARAKAH 0.1050.00 
 MALTON 0.64+0.025 
Partners & Brokers