Highlights

[EDUSPEC] QoQ Cumulative Quarter Result on 2015-03-31 [#2]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 27-May-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2015
Quarter 31-Mar-2015  [#2]
Profit Trend QoQ -     -69.12%    YoY -     -73.00%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 9,871 76,008 48,434 21,683 8,938 58,422 29,366 -51.56%
  QoQ % -87.01% 56.93% 123.37% 142.59% -84.70% 98.94% -
  Horiz. % 33.61% 258.83% 164.93% 73.84% 30.44% 198.94% 100.00%
PBT -4,208 11,949 916 -6,329 -3,641 8,768 124 -
  QoQ % -135.22% 1,204.48% 114.47% -73.83% -141.53% 6,970.97% -
  Horiz. % -3,393.55% 9,636.29% 738.71% -5,104.03% -2,936.29% 7,070.97% 100.00%
Tax -153 -751 -110 -14 0 -365 -7 677.36%
  QoQ % 79.63% -582.73% -685.71% 0.00% 0.00% -5,114.29% -
  Horiz. % 2,185.71% 10,728.57% 1,571.43% 200.00% -0.00% 5,214.29% 100.00%
NP -4,361 11,198 806 -6,343 -3,641 8,403 117 -
  QoQ % -138.94% 1,289.33% 112.71% -74.21% -143.33% 7,082.05% -
  Horiz. % -3,727.35% 9,570.94% 688.89% -5,421.37% -3,111.97% 7,182.05% 100.00%
NP to SH -4,160 9,790 1,249 -5,723 -3,384 6,884 176 -
  QoQ % -142.49% 683.83% 121.82% -69.12% -149.16% 3,811.36% -
  Horiz. % -2,363.64% 5,562.50% 709.66% -3,251.70% -1,922.73% 3,911.36% 100.00%
Tax Rate - % 6.29 % 12.01 % - % - % 4.16 % 5.65 % -
  QoQ % 0.00% -47.63% 0.00% 0.00% 0.00% -26.37% -
  Horiz. % 0.00% 111.33% 212.57% 0.00% 0.00% 73.63% 100.00%
Total Cost 14,232 64,810 47,628 28,026 12,579 50,019 29,249 -38.05%
  QoQ % -78.04% 36.08% 69.94% 122.80% -74.85% 71.01% -
  Horiz. % 48.66% 221.58% 162.84% 95.82% 43.01% 171.01% 100.00%
Net Worth 95,934 100,327 88,991 82,751 60,758 57,446 7,304,000 -94.39%
  QoQ % -4.38% 12.74% 7.54% 36.20% 5.77% -99.21% -
  Horiz. % 1.31% 1.37% 1.22% 1.13% 0.83% 0.79% 100.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 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
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 95,934 100,327 88,991 82,751 60,758 57,446 7,304,000 -94.39%
  QoQ % -4.38% 12.74% 7.54% 36.20% 5.77% -99.21% -
  Horiz. % 1.31% 1.37% 1.22% 1.13% 0.83% 0.79% 100.00%
NOSH 848,979 809,090 780,625 773,378 769,090 692,121 880,000 -2.36%
  QoQ % 4.93% 3.65% 0.94% 0.56% 11.12% -21.35% -
  Horiz. % 96.47% 91.94% 88.71% 87.88% 87.40% 78.65% 100.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -44.18 % 14.73 % 1.66 % -29.25 % -40.74 % 14.38 % 0.40 % -
  QoQ % -399.93% 787.35% 105.68% 28.20% -383.31% 3,495.00% -
  Horiz. % -11,045.00% 3,682.50% 415.00% -7,312.50% -10,185.00% 3,595.00% 100.00%
ROE -4.34 % 9.76 % 1.40 % -6.92 % -5.57 % 11.98 % 0.00 % -
  QoQ % -144.47% 597.14% 120.23% -24.24% -146.49% 0.00% -
  Horiz. % -36.23% 81.47% 11.69% -57.76% -46.49% 100.00% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 1.16 9.39 6.20 2.80 1.16 8.44 3.34 -50.50%
  QoQ % -87.65% 51.45% 121.43% 141.38% -86.26% 152.69% -
  Horiz. % 34.73% 281.14% 185.63% 83.83% 34.73% 252.69% 100.00%
EPS -0.49 1.21 0.16 -0.74 -0.44 0.99 0.02 -
  QoQ % -140.50% 656.25% 121.62% -68.18% -144.44% 4,850.00% -
  Horiz. % -2,450.00% 6,050.00% 800.00% -3,700.00% -2,200.00% 4,950.00% 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 0.1130 0.1240 0.1140 0.1070 0.0790 0.0830 8.3000 -94.25%
  QoQ % -8.87% 8.77% 6.54% 35.44% -4.82% -99.00% -
  Horiz. % 1.36% 1.49% 1.37% 1.29% 0.95% 1.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,512,783
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 0.65 5.02 3.20 1.43 0.59 3.86 1.94 -51.66%
  QoQ % -87.05% 56.87% 123.78% 142.37% -84.72% 98.97% -
  Horiz. % 33.51% 258.76% 164.95% 73.71% 30.41% 198.97% 100.00%
EPS -0.27 0.65 0.08 -0.38 -0.22 0.46 0.01 -
  QoQ % -141.54% 712.50% 121.05% -72.73% -147.83% 4,500.00% -
  Horiz. % -2,700.00% 6,500.00% 800.00% -3,800.00% -2,200.00% 4,600.00% 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 0.0634 0.0663 0.0588 0.0547 0.0402 0.0380 4.8282 -94.39%
  QoQ % -4.37% 12.76% 7.50% 36.07% 5.79% -99.21% -
  Horiz. % 1.31% 1.37% 1.22% 1.13% 0.83% 0.79% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.3150 0.2550 0.3100 0.3600 0.2450 0.2650 0.2600 -
P/RPS 27.09 2.71 5.00 12.84 21.08 3.14 7.79 129.01%
  QoQ % 899.63% -45.80% -61.06% -39.09% 571.34% -59.69% -
  Horiz. % 347.75% 34.79% 64.18% 164.83% 270.60% 40.31% 100.00%
P/EPS -64.29 21.07 193.75 -48.65 -55.68 26.64 1,300.00 -
  QoQ % -405.13% -89.13% 498.25% 12.63% -309.01% -97.95% -
  Horiz. % -4.95% 1.62% 14.90% -3.74% -4.28% 2.05% 100.00%
EY -1.56 4.75 0.52 -2.06 -1.80 3.75 0.08 -
  QoQ % -132.84% 813.46% 125.24% -14.44% -148.00% 4,587.50% -
  Horiz. % -1,950.00% 5,937.50% 650.00% -2,575.00% -2,250.00% 4,687.50% 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 2.79 2.06 2.72 3.36 3.10 3.19 0.03 1,935.81%
  QoQ % 35.44% -24.26% -19.05% 8.39% -2.82% 10,533.33% -
  Horiz. % 9,300.00% 6,866.67% 9,066.67% 11,200.00% 10,333.33% 10,633.33% 100.00%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 30/11/15 27/08/15 27/05/15 26/02/15 28/11/14 26/08/14 -
Price 0.3000 0.3150 0.2300 0.3550 0.3500 0.2950 0.2650 -
P/RPS 25.80 3.35 3.71 12.66 30.12 3.49 7.94 118.91%
  QoQ % 670.15% -9.70% -70.70% -57.97% 763.04% -56.05% -
  Horiz. % 324.94% 42.19% 46.73% 159.45% 379.35% 43.95% 100.00%
P/EPS -61.22 26.03 143.75 -47.97 -79.55 29.66 1,325.00 -
  QoQ % -335.19% -81.89% 399.67% 39.70% -368.21% -97.76% -
  Horiz. % -4.62% 1.96% 10.85% -3.62% -6.00% 2.24% 100.00%
EY -1.63 3.84 0.70 -2.08 -1.26 3.37 0.08 -
  QoQ % -142.45% 448.57% 133.65% -65.08% -137.39% 4,112.50% -
  Horiz. % -2,037.50% 4,800.00% 875.00% -2,600.00% -1,575.00% 4,212.50% 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 2.65 2.54 2.02 3.32 4.43 3.55 0.03 1,867.30%
  QoQ % 4.33% 25.74% -39.16% -25.06% 24.79% 11,733.33% -
  Horiz. % 8,833.33% 8,466.67% 6,733.33% 11,066.67% 14,766.67% 11,833.33% 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.
 


 

385  328  521  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.10-0.005 
 XDL 0.16+0.02 
 ALAM 0.17+0.005 
 PERDANA 0.515+0.02 
 HSI-H8K 0.11+0.02 
 HSI-C7J 0.12-0.025 
 ALAM-WA 0.075+0.01 
 ARMADA 0.475-0.015 
 ASB 0.155+0.015 
 XDL-WD 0.020.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers