Highlights

[EDUSPEC] QoQ Quarter Result on 2014-09-30 [#4]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 28-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2014
Quarter 30-Sep-2014  [#4]
Profit Trend QoQ -     108.65%    YoY -     444.82%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 26,751 12,745 8,938 29,056 15,169 9,348 4,849 213.20%
  QoQ % 109.89% 42.59% -69.24% 91.55% 62.27% 92.78% -
  Horiz. % 551.68% 262.84% 184.33% 599.22% 312.83% 192.78% 100.00%
PBT 7,245 -2,688 -3,641 8,644 3,434 486 -3,796 -
  QoQ % 369.53% 26.17% -142.12% 151.72% 606.58% 112.80% -
  Horiz. % -190.86% 70.81% 95.92% -227.71% -90.46% -12.80% 100.00%
Tax -96 -14 0 -358 -3 -1 -3 914.35%
  QoQ % -585.71% 0.00% 0.00% -11,833.33% -200.00% 66.67% -
  Horiz. % 3,200.00% 466.67% -0.00% 11,933.33% 100.00% 33.33% 100.00%
NP 7,149 -2,702 -3,641 8,286 3,431 485 -3,799 -
  QoQ % 364.58% 25.79% -143.94% 141.50% 607.42% 112.77% -
  Horiz. % -188.18% 71.12% 95.84% -218.11% -90.31% -12.77% 100.00%
NP to SH 6,972 -2,339 -3,384 7,257 3,478 486 -3,787 -
  QoQ % 398.08% 30.88% -146.63% 108.65% 615.64% 112.83% -
  Horiz. % -184.10% 61.76% 89.36% -191.63% -91.84% -12.83% 100.00%
Tax Rate 1.33 % - % - % 4.14 % 0.09 % 0.21 % - % -
  QoQ % 0.00% 0.00% 0.00% 4,500.00% -57.14% 0.00% -
  Horiz. % 633.33% 0.00% 0.00% 1,971.43% 42.86% 100.00% -
Total Cost 19,602 15,447 12,579 20,770 11,738 8,863 8,648 72.81%
  QoQ % 26.90% 22.80% -39.44% 76.95% 32.44% 2.49% -
  Horiz. % 226.67% 178.62% 145.46% 240.17% 135.73% 102.49% 100.00%
Net Worth 90,319 83,424 60,758 63,462 5,660,274 5,042,250 52,132 44.39%
  QoQ % 8.26% 37.31% -4.26% -98.88% 12.26% 9,571.95% -
  Horiz. % 173.25% 160.02% 116.55% 121.73% 10,857.43% 9,671.95% 100.00%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 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
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 90,319 83,424 60,758 63,462 5,660,274 5,042,250 52,132 44.39%
  QoQ % 8.26% 37.31% -4.26% -98.88% 12.26% 9,571.95% -
  Horiz. % 173.25% 160.02% 116.55% 121.73% 10,857.43% 9,671.95% 100.00%
NOSH 792,272 779,666 769,090 689,807 681,960 607,500 491,818 37.54%
  QoQ % 1.62% 1.38% 11.49% 1.15% 12.26% 23.52% -
  Horiz. % 161.09% 158.53% 156.38% 140.26% 138.66% 123.52% 100.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 26.72 % -21.20 % -40.74 % 28.52 % 22.62 % 5.19 % -78.35 % -
  QoQ % 226.04% 47.96% -242.85% 26.08% 335.84% 106.62% -
  Horiz. % -34.10% 27.06% 52.00% -36.40% -28.87% -6.62% 100.00%
ROE 7.72 % -2.80 % -5.57 % 11.44 % 0.06 % 0.01 % -7.26 % -
  QoQ % 375.71% 49.73% -148.69% 18,966.67% 500.00% 100.14% -
  Horiz. % -106.34% 38.57% 76.72% -157.58% -0.83% -0.14% 100.00%
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 3.38 1.63 1.16 4.21 2.22 1.54 0.99 127.25%
  QoQ % 107.36% 40.52% -72.45% 89.64% 44.16% 55.56% -
  Horiz. % 341.41% 164.65% 117.17% 425.25% 224.24% 155.56% 100.00%
EPS 0.88 -0.30 -0.44 1.04 0.51 0.08 -0.77 -
  QoQ % 393.33% 31.82% -142.31% 103.92% 537.50% 110.39% -
  Horiz. % -114.29% 38.96% 57.14% -135.06% -66.23% -10.39% 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 0.1140 0.1070 0.0790 0.0920 8.3000 8.3000 0.1060 4.98%
  QoQ % 6.54% 35.44% -14.13% -98.89% 0.00% 7,730.19% -
  Horiz. % 107.55% 100.94% 74.53% 86.79% 7,830.19% 7,830.19% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,267,744
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 2.11 1.01 0.71 2.29 1.20 0.74 0.38 214.55%
  QoQ % 108.91% 42.25% -69.00% 90.83% 62.16% 94.74% -
  Horiz. % 555.26% 265.79% 186.84% 602.63% 315.79% 194.74% 100.00%
EPS 0.55 -0.18 -0.27 0.57 0.27 0.04 -0.30 -
  QoQ % 405.56% 33.33% -147.37% 111.11% 575.00% 113.33% -
  Horiz. % -183.33% 60.00% 90.00% -190.00% -90.00% -13.33% 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 0.0712 0.0658 0.0479 0.0501 4.4648 3.9773 0.0411 44.39%
  QoQ % 8.21% 37.37% -4.39% -98.88% 12.26% 9,577.13% -
  Horiz. % 173.24% 160.10% 116.55% 121.90% 10,863.26% 9,677.13% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.3100 0.3600 0.2450 0.2650 0.2600 0.2600 0.1600 -
P/RPS 9.18 22.02 21.08 6.29 11.69 16.90 16.23 -31.68%
  QoQ % -58.31% 4.46% 235.14% -46.19% -30.83% 4.13% -
  Horiz. % 56.56% 135.67% 129.88% 38.76% 72.03% 104.13% 100.00%
P/EPS 35.23 -120.00 -55.68 25.19 50.98 325.00 -20.78 -
  QoQ % 129.36% -115.52% -321.04% -50.59% -84.31% 1,664.00% -
  Horiz. % -169.54% 577.48% 267.95% -121.22% -245.33% -1,564.00% 100.00%
EY 2.84 -0.83 -1.80 3.97 1.96 0.31 -4.81 -
  QoQ % 442.17% 53.89% -145.34% 102.55% 532.26% 106.44% -
  Horiz. % -59.04% 17.26% 37.42% -82.54% -40.75% -6.44% 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 2.72 3.36 3.10 2.88 0.03 0.03 1.51 48.20%
  QoQ % -19.05% 8.39% 7.64% 9,500.00% 0.00% -98.01% -
  Horiz. % 180.13% 222.52% 205.30% 190.73% 1.99% 1.99% 100.00%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 27/05/15 26/02/15 28/11/14 26/08/14 29/05/14 25/02/14 -
Price 0.2300 0.3550 0.3500 0.2950 0.2650 0.2600 0.2850 -
P/RPS 6.81 21.72 30.12 7.00 11.91 16.90 28.91 -61.96%
  QoQ % -68.65% -27.89% 330.29% -41.23% -29.53% -41.54% -
  Horiz. % 23.56% 75.13% 104.19% 24.21% 41.20% 58.46% 100.00%
P/EPS 26.14 -118.33 -79.55 28.04 51.96 325.00 -37.01 -
  QoQ % 122.09% -48.75% -383.70% -46.04% -84.01% 978.14% -
  Horiz. % -70.63% 319.72% 214.94% -75.76% -140.39% -878.14% 100.00%
EY 3.83 -0.85 -1.26 3.57 1.92 0.31 -2.70 -
  QoQ % 550.59% 32.54% -135.29% 85.94% 519.35% 111.48% -
  Horiz. % -141.85% 31.48% 46.67% -132.22% -71.11% -11.48% 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 2.02 3.32 4.43 3.21 0.03 0.03 2.69 -17.43%
  QoQ % -39.16% -25.06% 38.01% 10,600.00% 0.00% -98.88% -
  Horiz. % 75.09% 123.42% 164.68% 119.33% 1.12% 1.12% 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.
 


 

256  196  509  1307 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.025+0.005 
 SAPNRG 0.28+0.01 
 KNM 0.455+0.01 
 ISTONE 0.245+0.02 
 HSI-C7F 0.335+0.02 
 KNM-WB 0.20+0.015 
 MTAG 0.45+0.01 
 VELESTO 0.34+0.01 
 GPACKET-WB 0.3150.00 
 HSI-H8B 0.22-0.025 

TOP ARTICLES

1. Malaysia Stock Analysis – OCK (0172) Louis Yap Investment
2. OPCOM & NETX: CORE WINNERS OF THE DIGITAL ECONOMY IN LATEST MALAYSIA'S BUDGET, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. AirAsia’s Santan Restaurant Is Opening at Mid Valley Megamall Good Articles to Share
4. EVERYONE HAS OVERLOOKED THIS NEXT RALLY STOCK AFTER I-STONE! smartinvestment2030
5. HDD STOCK MADE IMPRESSIVE GAIN. Top Pick Of The Day
6. [转贴] MAGNI一天爆跌60%,天哥我这次给你害死了!! ~ 第一天 Good Articles to Share
7. [12Invest] 壹贰讲股 - 浅谈Dayang Enterprise Holdings Berhad(5141) [12Invest] - 壹贰讲股
8. [转贴] [Facebook live video:浅谈KNM Group bhd (KNM)] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers