Highlights

[EDUSPEC] QoQ Quarter Result on 2013-09-30 [#4]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 29-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2013
Quarter 30-Sep-2013  [#4]
Profit Trend QoQ -     -38.33%    YoY -     4,833.33%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 15,169 9,348 4,849 11,753 9,961 8,302 4,075 140.77%
  QoQ % 62.27% 92.78% -58.74% 17.99% 19.98% 103.73% -
  Horiz. % 372.25% 229.40% 118.99% 288.42% 244.44% 203.73% 100.00%
PBT 3,434 486 -3,796 1,534 2,176 49 -2,659 -
  QoQ % 606.58% 112.80% -347.46% -29.50% 4,340.82% 101.84% -
  Horiz. % -129.15% -18.28% 142.76% -57.69% -81.84% -1.84% 100.00%
Tax -3 -1 -3 -203 -6 -7 -5 -28.93%
  QoQ % -200.00% 66.67% 98.52% -3,283.33% 14.29% -40.00% -
  Horiz. % 60.00% 20.00% 60.00% 4,060.00% 120.00% 140.00% 100.00%
NP 3,431 485 -3,799 1,331 2,170 42 -2,664 -
  QoQ % 607.42% 112.77% -385.42% -38.66% 5,066.67% 101.58% -
  Horiz. % -128.79% -18.21% 142.61% -49.96% -81.46% -1.58% 100.00%
NP to SH 3,478 486 -3,787 1,332 2,160 36 -2,643 -
  QoQ % 615.64% 112.83% -384.31% -38.33% 5,900.00% 101.36% -
  Horiz. % -131.59% -18.39% 143.28% -50.40% -81.73% -1.36% 100.00%
Tax Rate 0.09 % 0.21 % - % 13.23 % 0.28 % 14.29 % - % -
  QoQ % -57.14% 0.00% 0.00% 4,625.00% -98.04% 0.00% -
  Horiz. % 0.63% 1.47% 0.00% 92.58% 1.96% 100.00% -
Total Cost 11,738 8,863 8,648 10,422 7,791 8,260 6,739 44.91%
  QoQ % 32.44% 2.49% -17.02% 33.77% -5.68% 22.57% -
  Horiz. % 174.18% 131.52% 128.33% 154.65% 115.61% 122.57% 100.00%
Net Worth 5,660,274 5,042,250 52,132 1,562,205 14,657 11,520 12,257 5,941.89%
  QoQ % 12.26% 9,571.95% -96.66% 10,558.32% 27.23% -6.02% -
  Horiz. % 46,178.46% 41,136.41% 425.32% 12,745.01% 119.58% 93.98% 100.00%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 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
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 5,660,274 5,042,250 52,132 1,562,205 14,657 11,520 12,257 5,941.89%
  QoQ % 12.26% 9,571.95% -96.66% 10,558.32% 27.23% -6.02% -
  Horiz. % 46,178.46% 41,136.41% 425.32% 12,745.01% 119.58% 93.98% 100.00%
NOSH 681,960 607,500 491,818 381,025 385,714 360,000 383,043 47.05%
  QoQ % 12.26% 23.52% 29.08% -1.22% 7.14% -6.02% -
  Horiz. % 178.04% 158.60% 128.40% 99.47% 100.70% 93.98% 100.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 22.62 % 5.19 % -78.35 % 11.32 % 21.78 % 0.51 % -65.37 % -
  QoQ % 335.84% 106.62% -792.14% -48.03% 4,170.59% 100.78% -
  Horiz. % -34.60% -7.94% 119.86% -17.32% -33.32% -0.78% 100.00%
ROE 0.06 % 0.01 % -7.26 % 0.09 % 14.74 % 0.31 % -21.56 % -
  QoQ % 500.00% 100.14% -8,166.67% -99.39% 4,654.84% 101.44% -
  Horiz. % -0.28% -0.05% 33.67% -0.42% -68.37% -1.44% 100.00%
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 2.22 1.54 0.99 3.08 2.58 2.31 1.06 63.92%
  QoQ % 44.16% 55.56% -67.86% 19.38% 11.69% 117.92% -
  Horiz. % 209.43% 145.28% 93.40% 290.57% 243.40% 217.92% 100.00%
EPS 0.51 0.08 -0.77 0.39 0.56 0.01 -0.69 -
  QoQ % 537.50% 110.39% -297.44% -30.36% 5,500.00% 101.45% -
  Horiz. % -73.91% -11.59% 111.59% -56.52% -81.16% -1.45% 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 8.3000 0.1060 4.1000 0.0380 0.0320 0.0320 4,008.72%
  QoQ % 0.00% 7,730.19% -97.41% 10,689.47% 18.75% 0.00% -
  Horiz. % 25,937.50% 25,937.50% 331.25% 12,812.50% 118.75% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 7,795,869
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 0.19 0.12 0.06 0.15 0.13 0.11 0.05 144.11%
  QoQ % 58.33% 100.00% -60.00% 15.38% 18.18% 120.00% -
  Horiz. % 380.00% 240.00% 120.00% 300.00% 260.00% 220.00% 100.00%
EPS 0.04 0.01 -0.05 0.02 0.03 0.00 -0.03 -
  QoQ % 300.00% 120.00% -350.00% -33.33% 0.00% 0.00% -
  Horiz. % -133.33% -33.33% 166.67% -66.67% -100.00% -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 0.7261 0.6468 0.0067 0.2004 0.0019 0.0015 0.0016 5,871.96%
  QoQ % 12.26% 9,553.73% -96.66% 10,447.37% 26.67% -6.25% -
  Horiz. % 45,381.25% 40,425.00% 418.75% 12,525.00% 118.75% 93.75% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.2600 0.2600 0.1600 0.1250 0.0750 0.0800 0.0900 -
P/RPS 11.69 16.90 16.23 4.05 2.90 3.47 8.46 24.13%
  QoQ % -30.83% 4.13% 300.74% 39.66% -16.43% -58.98% -
  Horiz. % 138.18% 199.76% 191.84% 47.87% 34.28% 41.02% 100.00%
P/EPS 50.98 325.00 -20.78 35.76 13.39 800.00 -13.04 -
  QoQ % -84.31% 1,664.00% -158.11% 167.06% -98.33% 6,234.97% -
  Horiz. % -390.95% -2,492.33% 159.36% -274.23% -102.68% -6,134.97% 100.00%
EY 1.96 0.31 -4.81 2.80 7.47 0.13 -7.67 -
  QoQ % 532.26% 106.44% -271.79% -62.52% 5,646.15% 101.69% -
  Horiz. % -25.55% -4.04% 62.71% -36.51% -97.39% -1.69% 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 0.03 1.51 0.03 1.97 2.50 2.81 -95.19%
  QoQ % 0.00% -98.01% 4,933.33% -98.48% -21.20% -11.03% -
  Horiz. % 1.07% 1.07% 53.74% 1.07% 70.11% 88.97% 100.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 29/05/14 25/02/14 29/11/13 30/08/13 30/05/13 27/02/13 -
Price 0.2650 0.2600 0.2850 0.1250 0.1050 0.0950 0.0900 -
P/RPS 11.91 16.90 28.91 4.05 4.07 4.12 8.46 25.69%
  QoQ % -29.53% -41.54% 613.83% -0.49% -1.21% -51.30% -
  Horiz. % 140.78% 199.76% 341.73% 47.87% 48.11% 48.70% 100.00%
P/EPS 51.96 325.00 -37.01 35.76 18.75 950.00 -13.04 -
  QoQ % -84.01% 978.14% -203.50% 90.72% -98.03% 7,385.28% -
  Horiz. % -398.47% -2,492.33% 283.82% -274.23% -143.79% -7,285.28% 100.00%
EY 1.92 0.31 -2.70 2.80 5.33 0.11 -7.67 -
  QoQ % 519.35% 111.48% -196.43% -47.47% 4,745.45% 101.43% -
  Horiz. % -25.03% -4.04% 35.20% -36.51% -69.49% -1.43% 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 0.03 2.69 0.03 2.76 2.97 2.81 -95.19%
  QoQ % 0.00% -98.88% 8,866.67% -98.91% -7.07% 5.69% -
  Horiz. % 1.07% 1.07% 95.73% 1.07% 98.22% 105.69% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

267  557  571  996 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.155-0.02 
 KANGER 0.21+0.005 
 MMAG-WB 0.185+0.035 
 MTOUCHE 0.0550.00 
 MNC 0.0450.00 
 DYNACIA 0.11+0.01 
 IKHMAS 0.17-0.01 
 SMTRACK 0.35-0.025 
 PTRANS 0.29+0.005 
 PWORTH 0.030.00 

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