Highlights

[EDUSPEC] QoQ Quarter Result on 2013-06-30 [#3]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 30-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2013
Quarter 30-Jun-2013  [#3]
Profit Trend QoQ -     5,900.00%    YoY -     -0.78%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 9,348 4,849 11,753 9,961 8,302 4,075 6,926 22.15%
  QoQ % 92.78% -58.74% 17.99% 19.98% 103.73% -41.16% -
  Horiz. % 134.97% 70.01% 169.69% 143.82% 119.87% 58.84% 100.00%
PBT 486 -3,796 1,534 2,176 49 -2,659 100 187.19%
  QoQ % 112.80% -347.46% -29.50% 4,340.82% 101.84% -2,759.00% -
  Horiz. % 486.00% -3,796.00% 1,534.00% 2,176.00% 49.00% -2,659.00% 100.00%
Tax -1 -3 -203 -6 -7 -5 -65 -93.83%
  QoQ % 66.67% 98.52% -3,283.33% 14.29% -40.00% 92.31% -
  Horiz. % 1.54% 4.62% 312.31% 9.23% 10.77% 7.69% 100.00%
NP 485 -3,799 1,331 2,170 42 -2,664 35 477.85%
  QoQ % 112.77% -385.42% -38.66% 5,066.67% 101.58% -7,711.43% -
  Horiz. % 1,385.71% -10,854.29% 3,802.86% 6,200.00% 120.00% -7,611.43% 100.00%
NP to SH 486 -3,787 1,332 2,160 36 -2,643 27 588.04%
  QoQ % 112.83% -384.31% -38.33% 5,900.00% 101.36% -9,888.89% -
  Horiz. % 1,800.00% -14,025.93% 4,933.33% 8,000.00% 133.33% -9,788.89% 100.00%
Tax Rate 0.21 % - % 13.23 % 0.28 % 14.29 % - % 65.00 % -97.82%
  QoQ % 0.00% 0.00% 4,625.00% -98.04% 0.00% 0.00% -
  Horiz. % 0.32% 0.00% 20.35% 0.43% 21.98% 0.00% 100.00%
Total Cost 8,863 8,648 10,422 7,791 8,260 6,739 6,891 18.29%
  QoQ % 2.49% -17.02% 33.77% -5.68% 22.57% -2.21% -
  Horiz. % 128.62% 125.50% 151.24% 113.06% 119.87% 97.79% 100.00%
Net Worth 5,042,250 52,132 1,562,205 14,657 11,520 12,257 1,053,000 184.37%
  QoQ % 9,571.95% -96.66% 10,558.32% 27.23% -6.02% -98.84% -
  Horiz. % 478.85% 4.95% 148.36% 1.39% 1.09% 1.16% 100.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 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
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 5,042,250 52,132 1,562,205 14,657 11,520 12,257 1,053,000 184.37%
  QoQ % 9,571.95% -96.66% 10,558.32% 27.23% -6.02% -98.84% -
  Horiz. % 478.85% 4.95% 148.36% 1.39% 1.09% 1.16% 100.00%
NOSH 607,500 491,818 381,025 385,714 360,000 383,043 270,000 71.79%
  QoQ % 23.52% 29.08% -1.22% 7.14% -6.02% 41.87% -
  Horiz. % 225.00% 182.15% 141.12% 142.86% 133.33% 141.87% 100.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 5.19 % -78.35 % 11.32 % 21.78 % 0.51 % -65.37 % 0.51 % 370.27%
  QoQ % 106.62% -792.14% -48.03% 4,170.59% 100.78% -12,917.65% -
  Horiz. % 1,017.65% -15,362.75% 2,219.61% 4,270.59% 100.00% -12,817.65% 100.00%
ROE 0.01 % -7.26 % 0.09 % 14.74 % 0.31 % -21.56 % 0.00 % -
  QoQ % 100.14% -8,166.67% -99.39% 4,654.84% 101.44% 0.00% -
  Horiz. % -0.05% 33.67% -0.42% -68.37% -1.44% 100.00% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 1.54 0.99 3.08 2.58 2.31 1.06 2.57 -28.95%
  QoQ % 55.56% -67.86% 19.38% 11.69% 117.92% -58.75% -
  Horiz. % 59.92% 38.52% 119.84% 100.39% 89.88% 41.25% 100.00%
EPS 0.08 -0.77 0.39 0.56 0.01 -0.69 0.01 300.51%
  QoQ % 110.39% -297.44% -30.36% 5,500.00% 101.45% -7,000.00% -
  Horiz. % 800.00% -7,700.00% 3,900.00% 5,600.00% 100.00% -6,900.00% 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 8.3000 0.1060 4.1000 0.0380 0.0320 0.0320 3.9000 65.53%
  QoQ % 7,730.19% -97.41% 10,689.47% 18.75% 0.00% -99.18% -
  Horiz. % 212.82% 2.72% 105.13% 0.97% 0.82% 0.82% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,101,813
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 0.85 0.44 1.07 0.90 0.75 0.37 0.63 22.12%
  QoQ % 93.18% -58.88% 18.89% 20.00% 102.70% -41.27% -
  Horiz. % 134.92% 69.84% 169.84% 142.86% 119.05% 58.73% 100.00%
EPS 0.04 -0.34 0.12 0.20 0.00 -0.24 0.00 -
  QoQ % 111.76% -383.33% -40.00% 0.00% 0.00% 0.00% -
  Horiz. % -16.67% 141.67% -50.00% -83.33% -0.00% 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 4.5763 0.0473 1.4178 0.0133 0.0105 0.0111 0.9557 184.37%
  QoQ % 9,575.05% -96.66% 10,560.15% 26.67% -5.41% -98.84% -
  Horiz. % 478.84% 4.95% 148.35% 1.39% 1.10% 1.16% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.2600 0.1600 0.1250 0.0750 0.0800 0.0900 0.0900 -
P/RPS 16.90 16.23 4.05 2.90 3.47 8.46 3.51 185.41%
  QoQ % 4.13% 300.74% 39.66% -16.43% -58.98% 141.03% -
  Horiz. % 481.48% 462.39% 115.38% 82.62% 98.86% 241.03% 100.00%
P/EPS 325.00 -20.78 35.76 13.39 800.00 -13.04 900.00 -49.32%
  QoQ % 1,664.00% -158.11% 167.06% -98.33% 6,234.97% -101.45% -
  Horiz. % 36.11% -2.31% 3.97% 1.49% 88.89% -1.45% 100.00%
EY 0.31 -4.81 2.80 7.47 0.13 -7.67 0.11 99.64%
  QoQ % 106.44% -271.79% -62.52% 5,646.15% 101.69% -7,072.73% -
  Horiz. % 281.82% -4,372.73% 2,545.45% 6,790.91% 118.18% -6,972.73% 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 0.03 1.51 0.03 1.97 2.50 2.81 0.02 31.07%
  QoQ % -98.01% 4,933.33% -98.48% -21.20% -11.03% 13,950.00% -
  Horiz. % 150.00% 7,550.00% 150.00% 9,850.00% 12,500.00% 14,050.00% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/05/14 25/02/14 29/11/13 30/08/13 30/05/13 27/02/13 27/11/12 -
Price 0.2600 0.2850 0.1250 0.1050 0.0950 0.0900 0.0800 -
P/RPS 16.90 28.91 4.05 4.07 4.12 8.46 3.12 208.75%
  QoQ % -41.54% 613.83% -0.49% -1.21% -51.30% 171.15% -
  Horiz. % 541.67% 926.60% 129.81% 130.45% 132.05% 271.15% 100.00%
P/EPS 325.00 -37.01 35.76 18.75 950.00 -13.04 800.00 -45.18%
  QoQ % 978.14% -203.50% 90.72% -98.03% 7,385.28% -101.63% -
  Horiz. % 40.62% -4.63% 4.47% 2.34% 118.75% -1.63% 100.00%
EY 0.31 -2.70 2.80 5.33 0.11 -7.67 0.13 78.58%
  QoQ % 111.48% -196.43% -47.47% 4,745.45% 101.43% -6,000.00% -
  Horiz. % 238.46% -2,076.92% 2,153.85% 4,100.00% 84.62% -5,900.00% 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 0.03 2.69 0.03 2.76 2.97 2.81 0.02 31.07%
  QoQ % -98.88% 8,866.67% -98.91% -7.07% 5.69% 13,950.00% -
  Horiz. % 150.00% 13,450.00% 150.00% 13,800.00% 14,850.00% 14,050.00% 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.
 


 

452  241  522  693 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST-WB 0.18+0.065 
 IWCITY 1.02+0.16 
 EKOVEST 0.67+0.08 
 SAPNRG 0.31-0.005 
 IRIS 0.165+0.01 
 SEACERA 0.32-0.015 
 COMPUGT 0.0250.00 
 KNM 0.16-0.005 
 LAMBO 0.12-0.005 
 MYEG 1.61+0.04 

TOP ARTICLES

1. UNVEILING A POTENTIAL UPTREND COUNTER WITH LIMITED DOWNSIDE RISK !!! Bursa Master
2. The Stock Market is the Fastest Way to Stimulate Our Economy - Koon Yew Yin Koon Yew Yin's Blog
3. QES - capable to support HUAWEI 5g Technology in ICT Bandar Malaysia(updated) share4u2019
4. STOCKS I SWEAR BY - HEAVENLY PUNTER Heavenly Punter
5. Putrajaya revives Bandar Malaysia, IWH-CREC ups advance payment by RM500m save malaysia!!!
6. TIME TO TAKE PROFIT ON HOT STOCKS & OTHERS DUE TO T3 TURNING T2 & OTHER REASONS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. [转贴] [Facebook live:浅谈Dufu Technology corp bhd (Dufu)] - James的股票投资James Share Investing James的股票投资James Share Investing
8. [转贴] 斤经济较:政府开始出手了!!! - 夜月 Good Articles to Share
Partners & Brokers