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 - 1,078,999
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 1.45 0.90 2.33 2.89 1.28 0.90 2.50 -30.43%
  QoQ % 61.11% -61.37% -19.38% 125.78% 42.22% -64.00% -
  Horiz. % 58.00% 36.00% 93.20% 115.60% 51.20% 36.00% 100.00%
EPS -0.11 -0.43 0.22 0.72 -0.13 -0.38 0.78 -
  QoQ % 74.42% -295.45% -69.44% 653.85% 65.79% -148.72% -
  Horiz. % -14.10% -55.13% 28.21% 92.31% -16.67% -48.72% 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 0.1088 0.0940 0.1109 0.1084 0.0860 0.0871 0.0907 12.88%
  QoQ % 15.74% -15.24% 2.31% 26.05% -1.26% -3.97% -
  Horiz. % 119.96% 103.64% 122.27% 119.51% 94.82% 96.03% 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.
 


 

119  96  377  1657 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.275+0.005 
 DAYA 0.01-0.005 
 ICON 0.07-0.015 
 PUC 0.07-0.005 
 PRESBHD 0.49+0.025 
 NAIM 1.15-0.01 
 MERIDIAN 0.14+0.005 
 PERDANA 0.3550.00 
 HSI-C7Q 0.515-0.035 
 PCCS 0.570.00 

TOP ARTICLES

1. Koon Yew Yin’s statement to the police - Koon Yew Yin Koon Yew Yin's Blog
2. 11 things I learned from the 2019 Genting Malaysia AGM - Shak Chee Hoi Good Articles to Share
3. Get To Know These 3 M'sian Companies Featured In Forbes Asia's 200 Best Under A Billion 2019 - Sade Dayangku Good Articles to Share
4. Politcal linked stock that you should HOLD for GREAT return - GETS Sharing potential stocks that gave at least 50% gain
5. TRACKING UZMA HISTORIC PRICES SHOW GROSSLY UNDERVALUE POSITION, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. Tun M: AIRASIA - WORLD’S BEST LOW-COST AIRLINE Good Articles to Share
7. Enemies want Pakatan gone, Kit Siang says amid calls for DAP to quit coalition save malaysia!!!
8. PublicInvest Research Headlines - 19 Aug 2019 PublicInvest Research
Partners & Brokers