Highlights

[EDUSPEC] QoQ Quarter Result on 2015-09-30 [#4]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 30-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2015
Quarter 30-Sep-2015  [#4]
Profit Trend QoQ -     22.50%    YoY -     17.69%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 31,830 14,120 9,871 27,574 26,751 12,745 8,938 133.38%
  QoQ % 125.42% 43.05% -64.20% 3.08% 109.89% 42.59% -
  Horiz. % 356.12% 157.98% 110.44% 308.50% 299.30% 142.59% 100.00%
PBT 8,136 -2,009 -4,208 11,033 7,245 -2,688 -3,641 -
  QoQ % 504.98% 52.26% -138.14% 52.28% 369.53% 26.17% -
  Horiz. % -223.46% 55.18% 115.57% -303.02% -198.98% 73.83% 100.00%
Tax -15 -8 -153 -641 -96 -14 0 -
  QoQ % -87.50% 94.77% 76.13% -567.71% -585.71% 0.00% -
  Horiz. % 107.14% 57.14% 1,092.86% 4,578.57% 685.71% 100.00% -
NP 8,121 -2,017 -4,361 10,392 7,149 -2,702 -3,641 -
  QoQ % 502.63% 53.75% -141.96% 45.36% 364.58% 25.79% -
  Horiz. % -223.04% 55.40% 119.77% -285.42% -196.35% 74.21% 100.00%
NP to SH 7,886 -1,465 -4,160 8,541 6,972 -2,339 -3,384 -
  QoQ % 638.29% 64.78% -148.71% 22.50% 398.08% 30.88% -
  Horiz. % -233.04% 43.29% 122.93% -252.39% -206.03% 69.12% 100.00%
Tax Rate 0.18 % - % - % 5.81 % 1.33 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 336.84% 0.00% 0.00% -
  Horiz. % 13.53% 0.00% 0.00% 436.84% 100.00% - -
Total Cost 23,709 16,137 14,232 17,182 19,602 15,447 12,579 52.64%
  QoQ % 46.92% 13.39% -17.17% -12.35% 26.90% 22.80% -
  Horiz. % 188.48% 128.29% 113.14% 136.59% 155.83% 122.80% 100.00%
Net Worth 119,422 94,781 95,934 99,913 90,319 83,424 60,758 56.98%
  QoQ % 26.00% -1.20% -3.98% 10.62% 8.26% 37.31% -
  Horiz. % 196.55% 156.00% 157.90% 164.44% 148.65% 137.31% 100.00%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 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
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 119,422 94,781 95,934 99,913 90,319 83,424 60,758 56.98%
  QoQ % 26.00% -1.20% -3.98% 10.62% 8.26% 37.31% -
  Horiz. % 196.55% 156.00% 157.90% 164.44% 148.65% 137.31% 100.00%
NOSH 853,020 846,263 848,979 805,754 792,272 779,666 769,090 7.16%
  QoQ % 0.80% -0.32% 5.36% 1.70% 1.62% 1.38% -
  Horiz. % 110.91% 110.03% 110.39% 104.77% 103.01% 101.38% 100.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 25.51 % -14.28 % -44.18 % 37.69 % 26.72 % -21.20 % -40.74 % -
  QoQ % 278.64% 67.68% -217.22% 41.06% 226.04% 47.96% -
  Horiz. % -62.62% 35.05% 108.44% -92.51% -65.59% 52.04% 100.00%
ROE 6.60 % -1.55 % -4.34 % 8.55 % 7.72 % -2.80 % -5.57 % -
  QoQ % 525.81% 64.29% -150.76% 10.75% 375.71% 49.73% -
  Horiz. % -118.49% 27.83% 77.92% -153.50% -138.60% 50.27% 100.00%
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 3.73 1.67 1.16 3.42 3.38 1.63 1.16 118.01%
  QoQ % 123.35% 43.97% -66.08% 1.18% 107.36% 40.52% -
  Horiz. % 321.55% 143.97% 100.00% 294.83% 291.38% 140.52% 100.00%
EPS 0.92 -0.17 -0.49 1.06 0.88 -0.30 -0.44 -
  QoQ % 641.18% 65.31% -146.23% 20.45% 393.33% 31.82% -
  Horiz. % -209.09% 38.64% 111.36% -240.91% -200.00% 68.18% 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 0.1400 0.1120 0.1130 0.1240 0.1140 0.1070 0.0790 46.49%
  QoQ % 25.00% -0.88% -8.87% 8.77% 6.54% 35.44% -
  Horiz. % 177.22% 141.77% 143.04% 156.96% 144.30% 135.44% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,101,813
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 2.89 1.28 0.90 2.50 2.43 1.16 0.81 133.67%
  QoQ % 125.78% 42.22% -64.00% 2.88% 109.48% 43.21% -
  Horiz. % 356.79% 158.02% 111.11% 308.64% 300.00% 143.21% 100.00%
EPS 0.72 -0.13 -0.38 0.78 0.63 -0.21 -0.31 -
  QoQ % 653.85% 65.79% -148.72% 23.81% 400.00% 32.26% -
  Horiz. % -232.26% 41.94% 122.58% -251.61% -203.23% 67.74% 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 0.1084 0.0860 0.0871 0.0907 0.0820 0.0757 0.0551 57.07%
  QoQ % 26.05% -1.26% -3.97% 10.61% 8.32% 37.39% -
  Horiz. % 196.73% 156.08% 158.08% 164.61% 148.82% 137.39% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.2550 0.2850 0.3150 0.2550 0.3100 0.3600 0.2450 -
P/RPS 6.83 17.08 27.09 7.45 9.18 22.02 21.08 -52.86%
  QoQ % -60.01% -36.95% 263.62% -18.85% -58.31% 4.46% -
  Horiz. % 32.40% 81.02% 128.51% 35.34% 43.55% 104.46% 100.00%
P/EPS 27.58 -164.63 -64.29 24.06 35.23 -120.00 -55.68 -
  QoQ % 116.75% -156.07% -367.21% -31.71% 129.36% -115.52% -
  Horiz. % -49.53% 295.67% 115.46% -43.21% -63.27% 215.52% 100.00%
EY 3.63 -0.61 -1.56 4.16 2.84 -0.83 -1.80 -
  QoQ % 695.08% 60.90% -137.50% 46.48% 442.17% 53.89% -
  Horiz. % -201.67% 33.89% 86.67% -231.11% -157.78% 46.11% 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 1.82 2.54 2.79 2.06 2.72 3.36 3.10 -29.91%
  QoQ % -28.35% -8.96% 35.44% -24.26% -19.05% 8.39% -
  Horiz. % 58.71% 81.94% 90.00% 66.45% 87.74% 108.39% 100.00%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/08/16 25/05/16 29/02/16 30/11/15 27/08/15 27/05/15 26/02/15 -
Price 0.2500 0.2800 0.3000 0.3150 0.2300 0.3550 0.3500 -
P/RPS 6.70 16.78 25.80 9.20 6.81 21.72 30.12 -63.32%
  QoQ % -60.07% -34.96% 180.43% 35.10% -68.65% -27.89% -
  Horiz. % 22.24% 55.71% 85.66% 30.54% 22.61% 72.11% 100.00%
P/EPS 27.04 -161.74 -61.22 29.72 26.14 -118.33 -79.55 -
  QoQ % 116.72% -164.19% -305.99% 13.70% 122.09% -48.75% -
  Horiz. % -33.99% 203.32% 76.96% -37.36% -32.86% 148.75% 100.00%
EY 3.70 -0.62 -1.63 3.37 3.83 -0.85 -1.26 -
  QoQ % 696.77% 61.96% -148.37% -12.01% 550.59% 32.54% -
  Horiz. % -293.65% 49.21% 129.37% -267.46% -303.97% 67.46% 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 1.79 2.50 2.65 2.54 2.02 3.32 4.43 -45.37%
  QoQ % -28.40% -5.66% 4.33% 25.74% -39.16% -25.06% -
  Horiz. % 40.41% 56.43% 59.82% 57.34% 45.60% 74.94% 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.
 


 

1916 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.8650.00 
 KOTRA 1.630.00 
 UCREST 0.250.00 
 PINEAPP 0.3850.00 
 PUC 0.0950.00 
 WILLOW 0.450.00 
 IRIS 0.170.00 
 BTECH 0.2450.00 
 3A 0.950.00 
 TENAGA-C57 0.060.00 

TOP ARTICLES

1. Saga of Bandar Malaysia- Why Ekovest should be the next vehicle for IWH? Bagger Hunter
2. Construction & Property - Bandar Malaysia “Revived” PublicInvest Research
3. BEST TIME TO SELL ALL LIMIT UP STOCKS AND ALL THAT GONE UP ALOT TODAY, Be Fearful when Others Greedy, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. IWCity (1589): Retailers buy the news? Gerald Koh Stock Charts
5. Why ordinary investors are shunning Bursa Malaysia - TK Chua Good Articles to Share
6. Malaysian Resources Corporation Berhad - a New Catalyst From Bandar Malaysia MIDF Sector Research
7. 大马城失而复得 怡克伟士WB大热回勇/温世麟硕士 南洋 - 凭单专栏
8. (Forecast) FLBHD (5197), JAYCORP (7152), LIIHEN (7089), POHUAT (7088) Quarter Report PE and ROE WahLau Share Forecast
Partners & Brokers