Highlights

[EDUSPEC] QoQ Cumulative Quarter Result on 2017-03-31 [#2]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 30-May-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2017
Quarter 31-Mar-2017  [#2]
Profit Trend QoQ -     -24.97%    YoY -     2.26%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 5,944 49,550 38,555 25,898 9,933 81,457 55,821 -77.44%
  QoQ % -88.00% 28.52% 48.87% 160.73% -87.81% 45.93% -
  Horiz. % 10.65% 88.77% 69.07% 46.39% 17.79% 145.93% 100.00%
PBT -5,098 -13,904 -10,577 -6,146 -4,103 7,188 1,919 -
  QoQ % 63.33% -31.46% -72.10% -49.79% -157.08% 274.57% -
  Horiz. % -265.66% -724.54% -551.17% -320.27% -213.81% 374.57% 100.00%
Tax -8 -666 -51 -33 -8 -2,504 -176 -87.19%
  QoQ % 98.80% -1,205.88% -54.55% -312.50% 99.68% -1,322.73% -
  Horiz. % 4.55% 378.41% 28.98% 18.75% 4.55% 1,422.73% 100.00%
NP -5,106 -14,570 -10,628 -6,179 -4,111 4,684 1,743 -
  QoQ % 64.96% -37.09% -72.00% -50.30% -187.77% 168.73% -
  Horiz. % -292.94% -835.92% -609.75% -354.50% -235.86% 268.73% 100.00%
NP to SH -5,046 -11,881 -8,958 -5,891 -4,714 4,257 1,859 -
  QoQ % 57.53% -32.63% -52.06% -24.97% -210.74% 128.99% -
  Horiz. % -271.44% -639.11% -481.87% -316.89% -253.58% 228.99% 100.00%
Tax Rate - % - % - % - % - % 34.84 % 9.17 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 279.93% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 379.93% 100.00%
Total Cost 11,050 64,120 49,183 32,077 14,044 76,773 54,078 -65.21%
  QoQ % -82.77% 30.37% 53.33% 128.40% -81.71% 41.97% -
  Horiz. % 20.43% 118.57% 90.95% 59.32% 25.97% 141.97% 100.00%
Net Worth 119,765 11,504,137 11,647,538 119,897 103,565 122,237 119,422 0.19%
  QoQ % -98.96% -1.23% 9,614.59% 15.77% -15.27% 2.36% -
  Horiz. % 100.29% 9,633.12% 9,753.19% 100.40% 86.72% 102.36% 100.00%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 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
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 119,765 11,504,137 11,647,538 119,897 103,565 122,237 119,422 0.19%
  QoQ % -98.96% -1.23% 9,614.59% 15.77% -15.27% 2.36% -
  Horiz. % 100.29% 9,633.12% 9,753.19% 100.40% 86.72% 102.36% 100.00%
NOSH 989,797 920,331 917,129 915,247 790,576 866,930 853,020 10.39%
  QoQ % 7.55% 0.35% 0.21% 15.77% -8.81% 1.63% -
  Horiz. % 116.03% 107.89% 107.52% 107.29% 92.68% 101.63% 100.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin -85.90 % -29.40 % -27.57 % -23.86 % -41.39 % 5.75 % 3.12 % -
  QoQ % -192.18% -6.64% -15.55% 42.35% -819.83% 84.29% -
  Horiz. % -2,753.21% -942.31% -883.65% -764.74% -1,326.60% 184.29% 100.00%
ROE -4.21 % -0.10 % -0.08 % -4.91 % -4.55 % 3.48 % 1.56 % -
  QoQ % -4,110.00% -25.00% 98.37% -7.91% -230.75% 123.08% -
  Horiz. % -269.87% -6.41% -5.13% -314.74% -291.67% 223.08% 100.00%
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 0.60 5.38 4.20 2.83 1.26 9.40 6.54 -79.57%
  QoQ % -88.85% 28.10% 48.41% 124.60% -86.60% 43.73% -
  Horiz. % 9.17% 82.26% 64.22% 43.27% 19.27% 143.73% 100.00%
EPS -0.51 -1.29 -0.98 -0.64 -0.52 0.49 0.22 -
  QoQ % 60.47% -31.63% -53.13% -23.08% -206.12% 122.73% -
  Horiz. % -231.82% -586.36% -445.45% -290.91% -236.36% 222.73% 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 0.1210 12.5000 12.7000 0.1310 0.1310 0.1410 0.1400 -9.24%
  QoQ % -99.03% -1.57% 9,594.66% 0.00% -7.09% 0.71% -
  Horiz. % 86.43% 8,928.57% 9,071.43% 93.57% 93.57% 100.71% 100.00%
Adjusted Per Share Value based on latest NOSH - 7,795,869
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 0.08 0.64 0.49 0.33 0.13 1.04 0.72 -76.80%
  QoQ % -87.50% 30.61% 48.48% 153.85% -87.50% 44.44% -
  Horiz. % 11.11% 88.89% 68.06% 45.83% 18.06% 144.44% 100.00%
EPS -0.06 -0.15 -0.11 -0.08 -0.06 0.05 0.02 -
  QoQ % 60.00% -36.36% -37.50% -33.33% -220.00% 150.00% -
  Horiz. % -300.00% -750.00% -550.00% -400.00% -300.00% 250.00% 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 0.0154 1.4757 1.4941 0.0154 0.0133 0.0157 0.0153 0.43%
  QoQ % -98.96% -1.23% 9,601.95% 15.79% -15.29% 2.61% -
  Horiz. % 100.65% 9,645.10% 9,765.36% 100.65% 86.93% 102.61% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.1350 0.1300 0.1550 0.1850 0.1950 0.2400 0.2550 -
P/RPS 22.48 2.41 3.69 6.54 15.52 2.55 3.90 220.46%
  QoQ % 832.78% -34.69% -43.58% -57.86% 508.63% -34.62% -
  Horiz. % 576.41% 61.79% 94.62% 167.69% 397.95% 65.38% 100.00%
P/EPS -26.48 -10.07 -15.87 -28.74 -32.70 48.88 117.01 -
  QoQ % -162.96% 36.55% 44.78% 12.11% -166.90% -58.23% -
  Horiz. % -22.63% -8.61% -13.56% -24.56% -27.95% 41.77% 100.00%
EY -3.78 -9.93 -6.30 -3.48 -3.06 2.05 0.85 -
  QoQ % 61.93% -57.62% -81.03% -13.73% -249.27% 141.18% -
  Horiz. % -444.71% -1,168.24% -741.18% -409.41% -360.00% 241.18% 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 1.12 0.01 0.01 1.41 1.49 1.70 1.82 -27.59%
  QoQ % 11,100.00% 0.00% -99.29% -5.37% -12.35% -6.59% -
  Horiz. % 61.54% 0.55% 0.55% 77.47% 81.87% 93.41% 100.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 30/11/17 29/08/17 30/05/17 27/02/17 30/11/16 30/08/16 -
Price 0.1050 0.1300 0.1400 0.1500 0.1850 0.2000 0.2500 -
P/RPS 17.48 2.41 3.33 5.30 14.72 2.13 3.82 174.86%
  QoQ % 625.31% -27.63% -37.17% -63.99% 591.08% -44.24% -
  Horiz. % 457.59% 63.09% 87.17% 138.74% 385.34% 55.76% 100.00%
P/EPS -20.60 -10.07 -14.33 -23.30 -31.03 40.73 114.71 -
  QoQ % -104.57% 29.73% 38.50% 24.91% -176.18% -64.49% -
  Horiz. % -17.96% -8.78% -12.49% -20.31% -27.05% 35.51% 100.00%
EY -4.86 -9.93 -6.98 -4.29 -3.22 2.46 0.87 -
  QoQ % 51.06% -42.26% -62.70% -33.23% -230.89% 182.76% -
  Horiz. % -558.62% -1,141.38% -802.30% -493.10% -370.11% 282.76% 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 0.87 0.01 0.01 1.15 1.41 1.42 1.79 -38.10%
  QoQ % 8,600.00% 0.00% -99.13% -18.44% -0.70% -20.67% -
  Horiz. % 48.60% 0.56% 0.56% 64.25% 78.77% 79.33% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

2166 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 2.260.00 
 KOTRA 3.170.00 
 UCREST 0.1350.00 
 GENM-C73 0.0050.00 
 PUC 0.2350.00 
 WILLOW 0.430.00 
 EAH-WE 0.010.00 
 IRIS 0.2650.00 
 TOPGLOV-C79 0.440.00 
 BTECH 0.4550.00 

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