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 - 2,781,268
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 1.14 0.51 0.35 0.99 0.96 0.46 0.32 133.44%
  QoQ % 123.53% 45.71% -64.65% 3.13% 108.70% 43.75% -
  Horiz. % 356.25% 159.38% 109.38% 309.38% 300.00% 143.75% 100.00%
EPS 0.28 -0.05 -0.15 0.31 0.25 -0.08 -0.12 -
  QoQ % 660.00% 66.67% -148.39% 24.00% 412.50% 33.33% -
  Horiz. % -233.33% 41.67% 125.00% -258.33% -208.33% 66.67% 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 0.0429 0.0341 0.0345 0.0359 0.0325 0.0300 0.0218 57.10%
  QoQ % 25.81% -1.16% -3.90% 10.46% 8.33% 37.61% -
  Horiz. % 196.79% 156.42% 158.26% 164.68% 149.08% 137.61% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

459  476  551  467 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PDZ 0.205+0.015 
 DNEX 0.25+0.035 
 DNEX-WD 0.04+0.02 
 TRIVE 0.01-0.005 
 PHB-WB 0.010.00 
 VSOLAR 0.055-0.015 
 DGB 0.045-0.005 
 AT 0.09-0.005 
 IRIS 0.28+0.005 
 PDZ-WB 0.05+0.005 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers