Highlights

[EDUSPEC] QoQ Quarter Result on 2016-06-30 [#3]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 30-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2016
Quarter 30-Jun-2016  [#3]
Profit Trend QoQ -     638.29%    YoY -     13.11%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 15,965 9,933 25,636 31,830 14,120 9,871 27,574 -30.51%
  QoQ % 60.73% -61.25% -19.46% 125.42% 43.05% -64.20% -
  Horiz. % 57.90% 36.02% 92.97% 115.43% 51.21% 35.80% 100.00%
PBT -2,043 -4,103 5,269 8,136 -2,009 -4,208 11,033 -
  QoQ % 50.21% -177.87% -35.24% 504.98% 52.26% -138.14% -
  Horiz. % -18.52% -37.19% 47.76% 73.74% -18.21% -38.14% 100.00%
Tax -25 -8 -2,328 -15 -8 -153 -641 -88.48%
  QoQ % -212.50% 99.66% -15,420.00% -87.50% 94.77% 76.13% -
  Horiz. % 3.90% 1.25% 363.18% 2.34% 1.25% 23.87% 100.00%
NP -2,068 -4,111 2,941 8,121 -2,017 -4,361 10,392 -
  QoQ % 49.70% -239.78% -63.79% 502.63% 53.75% -141.96% -
  Horiz. % -19.90% -39.56% 28.30% 78.15% -19.41% -41.96% 100.00%
NP to SH -1,177 -4,714 2,398 7,886 -1,465 -4,160 8,541 -
  QoQ % 75.03% -296.58% -69.59% 638.29% 64.78% -148.71% -
  Horiz. % -13.78% -55.19% 28.08% 92.33% -17.15% -48.71% 100.00%
Tax Rate - % - % 44.18 % 0.18 % - % - % 5.81 % -
  QoQ % 0.00% 0.00% 24,444.44% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 760.41% 3.10% 0.00% 0.00% 100.00%
Total Cost 18,033 14,044 22,695 23,709 16,137 14,232 17,182 3.27%
  QoQ % 28.40% -38.12% -4.28% 46.92% 13.39% -17.17% -
  Horiz. % 104.95% 81.74% 132.09% 137.99% 93.92% 82.83% 100.00%
Net Worth 119,897 103,565 122,237 119,422 94,781 95,934 99,913 12.91%
  QoQ % 15.77% -15.27% 2.36% 26.00% -1.20% -3.98% -
  Horiz. % 120.00% 103.66% 122.34% 119.53% 94.86% 96.02% 100.00%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 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
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 119,897 103,565 122,237 119,422 94,781 95,934 99,913 12.91%
  QoQ % 15.77% -15.27% 2.36% 26.00% -1.20% -3.98% -
  Horiz. % 120.00% 103.66% 122.34% 119.53% 94.86% 96.02% 100.00%
NOSH 915,247 790,576 866,930 853,020 846,263 848,979 805,754 8.86%
  QoQ % 15.77% -8.81% 1.63% 0.80% -0.32% 5.36% -
  Horiz. % 113.59% 98.12% 107.59% 105.87% 105.03% 105.36% 100.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin -12.95 % -41.39 % 11.47 % 25.51 % -14.28 % -44.18 % 37.69 % -
  QoQ % 68.71% -460.85% -55.04% 278.64% 67.68% -217.22% -
  Horiz. % -34.36% -109.82% 30.43% 67.68% -37.89% -117.22% 100.00%
ROE -0.98 % -4.55 % 1.96 % 6.60 % -1.55 % -4.34 % 8.55 % -
  QoQ % 78.46% -332.14% -70.30% 525.81% 64.29% -150.76% -
  Horiz. % -11.46% -53.22% 22.92% 77.19% -18.13% -50.76% 100.00%
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 1.74 1.26 2.96 3.73 1.67 1.16 3.42 -36.24%
  QoQ % 38.10% -57.43% -20.64% 123.35% 43.97% -66.08% -
  Horiz. % 50.88% 36.84% 86.55% 109.06% 48.83% 33.92% 100.00%
EPS -0.13 -0.52 0.28 0.92 -0.17 -0.49 1.06 -
  QoQ % 75.00% -285.71% -69.57% 641.18% 65.31% -146.23% -
  Horiz. % -12.26% -49.06% 26.42% 86.79% -16.04% -46.23% 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 0.1310 0.1310 0.1410 0.1400 0.1120 0.1130 0.1240 3.73%
  QoQ % 0.00% -7.09% 0.71% 25.00% -0.88% -8.87% -
  Horiz. % 105.65% 105.65% 113.71% 112.90% 90.32% 91.13% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,948,967
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 0.82 0.51 1.32 1.63 0.72 0.51 1.41 -30.30%
  QoQ % 60.78% -61.36% -19.02% 126.39% 41.18% -63.83% -
  Horiz. % 58.16% 36.17% 93.62% 115.60% 51.06% 36.17% 100.00%
EPS -0.06 -0.24 0.12 0.40 -0.08 -0.21 0.44 -
  QoQ % 75.00% -300.00% -70.00% 600.00% 61.90% -147.73% -
  Horiz. % -13.64% -54.55% 27.27% 90.91% -18.18% -47.73% 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 0.0615 0.0531 0.0627 0.0613 0.0486 0.0492 0.0513 12.84%
  QoQ % 15.82% -15.31% 2.28% 26.13% -1.22% -4.09% -
  Horiz. % 119.88% 103.51% 122.22% 119.49% 94.74% 95.91% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.1850 0.1950 0.2400 0.2550 0.2850 0.3150 0.2550 -
P/RPS 10.61 15.52 8.12 6.83 17.08 27.09 7.45 26.56%
  QoQ % -31.64% 91.13% 18.89% -60.01% -36.95% 263.62% -
  Horiz. % 142.42% 208.32% 108.99% 91.68% 229.26% 363.62% 100.00%
P/EPS -143.86 -32.70 86.77 27.58 -164.63 -64.29 24.06 -
  QoQ % -339.94% -137.69% 214.61% 116.75% -156.07% -367.21% -
  Horiz. % -597.92% -135.91% 360.64% 114.63% -684.25% -267.21% 100.00%
EY -0.70 -3.06 1.15 3.63 -0.61 -1.56 4.16 -
  QoQ % 77.12% -366.09% -68.32% 695.08% 60.90% -137.50% -
  Horiz. % -16.83% -73.56% 27.64% 87.26% -14.66% -37.50% 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 1.41 1.49 1.70 1.82 2.54 2.79 2.06 -22.32%
  QoQ % -5.37% -12.35% -6.59% -28.35% -8.96% 35.44% -
  Horiz. % 68.45% 72.33% 82.52% 88.35% 123.30% 135.44% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 30/05/17 27/02/17 30/11/16 30/08/16 25/05/16 29/02/16 30/11/15 -
Price 0.1500 0.1850 0.2000 0.2500 0.2800 0.3000 0.3150 -
P/RPS 8.60 14.72 6.76 6.70 16.78 25.80 9.20 -4.39%
  QoQ % -41.58% 117.75% 0.90% -60.07% -34.96% 180.43% -
  Horiz. % 93.48% 160.00% 73.48% 72.83% 182.39% 280.43% 100.00%
P/EPS -116.64 -31.03 72.30 27.04 -161.74 -61.22 29.72 -
  QoQ % -275.89% -142.92% 167.38% 116.72% -164.19% -305.99% -
  Horiz. % -392.46% -104.41% 243.27% 90.98% -544.21% -205.99% 100.00%
EY -0.86 -3.22 1.38 3.70 -0.62 -1.63 3.37 -
  QoQ % 73.29% -333.33% -62.70% 696.77% 61.96% -148.37% -
  Horiz. % -25.52% -95.55% 40.95% 109.79% -18.40% -48.37% 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 1.15 1.41 1.42 1.79 2.50 2.65 2.54 -41.01%
  QoQ % -18.44% -0.70% -20.67% -28.40% -5.66% 4.33% -
  Horiz. % 45.28% 55.51% 55.91% 70.47% 98.43% 104.33% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

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