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 - 1,948,967
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 0.48 0.25 0.60 0.51 0.43 0.21 0.36 21.16%
  QoQ % 92.00% -58.33% 17.65% 18.60% 104.76% -41.67% -
  Horiz. % 133.33% 69.44% 166.67% 141.67% 119.44% 58.33% 100.00%
EPS 0.02 -0.19 0.07 0.11 0.00 -0.14 0.00 -
  QoQ % 110.53% -371.43% -36.36% 0.00% 0.00% 0.00% -
  Horiz. % -14.29% 135.71% -50.00% -78.57% -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 2.5871 0.0267 0.8016 0.0075 0.0059 0.0063 0.5403 184.36%
  QoQ % 9,589.51% -96.67% 10,588.00% 27.12% -6.35% -98.83% -
  Horiz. % 478.83% 4.94% 148.36% 1.39% 1.09% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

564  409  601  26 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.0050.00 
 QES 0.38+0.04 
 KSTAR 0.21-0.045 
 DNEX 0.26+0.005 
 BIOHLDG 0.30+0.04 
 DYNACIA 0.120.00 
 LAMBO 0.030.00 
 MCLEAN 0.325+0.095 
 AT 0.180.00 
 VSOLAR 0.040.00 

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