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 - 1,101,813
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 2.43 1.16 0.81 2.64 1.38 0.85 0.44 213.42%
  QoQ % 109.48% 43.21% -69.32% 91.30% 62.35% 93.18% -
  Horiz. % 552.27% 263.64% 184.09% 600.00% 313.64% 193.18% 100.00%
EPS 0.63 -0.21 -0.31 0.66 0.32 0.04 -0.34 -
  QoQ % 400.00% 32.26% -146.97% 106.25% 700.00% 111.76% -
  Horiz. % -185.29% 61.76% 91.18% -194.12% -94.12% -11.76% 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 0.0820 0.0757 0.0551 0.0576 5.1372 4.5763 0.0473 44.46%
  QoQ % 8.32% 37.39% -4.34% -98.88% 12.26% 9,575.05% -
  Horiz. % 173.36% 160.04% 116.49% 121.78% 10,860.89% 9,675.05% 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.
 


 

452  241  522  693 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST-WB 0.18+0.065 
 IWCITY 1.02+0.16 
 EKOVEST 0.67+0.08 
 SAPNRG 0.31-0.005 
 IRIS 0.165+0.01 
 SEACERA 0.32-0.015 
 COMPUGT 0.0250.00 
 KNM 0.16-0.005 
 LAMBO 0.12-0.005 
 MYEG 1.61+0.04 

TOP ARTICLES

1. UNVEILING A POTENTIAL UPTREND COUNTER WITH LIMITED DOWNSIDE RISK !!! Bursa Master
2. The Stock Market is the Fastest Way to Stimulate Our Economy - Koon Yew Yin Koon Yew Yin's Blog
3. QES - capable to support HUAWEI 5g Technology in ICT Bandar Malaysia(updated) share4u2019
4. STOCKS I SWEAR BY - HEAVENLY PUNTER Heavenly Punter
5. Putrajaya revives Bandar Malaysia, IWH-CREC ups advance payment by RM500m save malaysia!!!
6. TIME TO TAKE PROFIT ON HOT STOCKS & OTHERS DUE TO T3 TURNING T2 & OTHER REASONS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. [转贴] [Facebook live:浅谈Dufu Technology corp bhd (Dufu)] - James的股票投资James Share Investing James的股票投资James Share Investing
8. [转贴] 斤经济较:政府开始出手了!!! - 夜月 Good Articles to Share
Partners & Brokers