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 - 1,267,744
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 0.74 0.38 0.93 0.79 0.65 0.32 0.55 21.90%
  QoQ % 94.74% -59.14% 17.72% 21.54% 103.12% -41.82% -
  Horiz. % 134.55% 69.09% 169.09% 143.64% 118.18% 58.18% 100.00%
EPS 0.04 -0.30 0.11 0.17 0.00 -0.21 0.00 -
  QoQ % 113.33% -372.73% -35.29% 0.00% 0.00% 0.00% -
  Horiz. % -19.05% 142.86% -52.38% -80.95% -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 3.9773 0.0411 1.2323 0.0116 0.0091 0.0097 0.8306 184.37%
  QoQ % 9,577.13% -96.66% 10,523.28% 27.47% -6.19% -98.83% -
  Horiz. % 478.85% 4.95% 148.36% 1.40% 1.10% 1.17% 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.
 


 

389  353  519  737 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.025+0.005 
 GPACKET-WB 0.315+0.02 
 ARMADA 0.415+0.03 
 SAPNRG 0.265-0.005 
 ISTONE 0.225+0.03 
 HSI-C7F 0.3150.00 
 ANZO 0.0250.00 
 AME 1.55+0.27 
 HSI-H8B 0.245-0.03 
 OPCOM 0.815+0.04 

TOP ARTICLES

1. Thank you for your recommendations - Koon Yew Yin Koon Yew Yin's Blog
2. Budget 2020: Bandar Malaysia project in Sungai Besi will proceed save malaysia!!!
3. Dayang: My Rule for selling - Koon Yew Yin Koon Yew Yin's Blog
4. [TheStar] The Signing Ceremony of Bandar Malaysia will be held on next week after Budget 2020. KL Glory Fury
5. BUDGET 2020: THE PRIME BENEFICIARY IN SMALL CAP SPACE smartinvestment2030
6. MTAG - Higher TP - “Overweight” Call from Affin Hwang Capital Research on Electronics Manufacturing Services Stock Pick
7. Budget 2020 - Plantation - Major Beneficiary !!! Investhor's Mighty Hammer of Wisdom
8. AirAsia Group Bhd: A relook into AirAisa Group from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now ? TradeVSA - Case Study
Partners & Brokers