Highlights

[EDUSPEC] QoQ Quarter Result on 2013-12-31 [#1]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 25-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2014
Quarter 31-Dec-2013  [#1]
Profit Trend QoQ -     -384.31%    YoY -     -43.28%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 29,056 15,169 9,348 4,849 11,753 9,961 8,302 130.34%
  QoQ % 91.55% 62.27% 92.78% -58.74% 17.99% 19.98% -
  Horiz. % 349.99% 182.72% 112.60% 58.41% 141.57% 119.98% 100.00%
PBT 8,644 3,434 486 -3,796 1,534 2,176 49 3,035.54%
  QoQ % 151.72% 606.58% 112.80% -347.46% -29.50% 4,340.82% -
  Horiz. % 17,640.82% 7,008.16% 991.84% -7,746.94% 3,130.61% 4,440.82% 100.00%
Tax -358 -3 -1 -3 -203 -6 -7 1,274.52%
  QoQ % -11,833.33% -200.00% 66.67% 98.52% -3,283.33% 14.29% -
  Horiz. % 5,114.29% 42.86% 14.29% 42.86% 2,900.00% 85.71% 100.00%
NP 8,286 3,431 485 -3,799 1,331 2,170 42 3,278.06%
  QoQ % 141.50% 607.42% 112.77% -385.42% -38.66% 5,066.67% -
  Horiz. % 19,728.57% 8,169.05% 1,154.76% -9,045.24% 3,169.05% 5,166.67% 100.00%
NP to SH 7,257 3,478 486 -3,787 1,332 2,160 36 3,326.90%
  QoQ % 108.65% 615.64% 112.83% -384.31% -38.33% 5,900.00% -
  Horiz. % 20,158.33% 9,661.11% 1,350.00% -10,519.44% 3,700.00% 6,000.00% 100.00%
Tax Rate 4.14 % 0.09 % 0.21 % - % 13.23 % 0.28 % 14.29 % -56.18%
  QoQ % 4,500.00% -57.14% 0.00% 0.00% 4,625.00% -98.04% -
  Horiz. % 28.97% 0.63% 1.47% 0.00% 92.58% 1.96% 100.00%
Total Cost 20,770 11,738 8,863 8,648 10,422 7,791 8,260 84.81%
  QoQ % 76.95% 32.44% 2.49% -17.02% 33.77% -5.68% -
  Horiz. % 251.45% 142.11% 107.30% 104.70% 126.17% 94.32% 100.00%
Net Worth 63,462 5,660,274 5,042,250 52,132 1,562,205 14,657 11,520 211.60%
  QoQ % -98.88% 12.26% 9,571.95% -96.66% 10,558.32% 27.23% -
  Horiz. % 550.89% 49,134.33% 43,769.54% 452.54% 13,560.81% 127.23% 100.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 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
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 63,462 5,660,274 5,042,250 52,132 1,562,205 14,657 11,520 211.60%
  QoQ % -98.88% 12.26% 9,571.95% -96.66% 10,558.32% 27.23% -
  Horiz. % 550.89% 49,134.33% 43,769.54% 452.54% 13,560.81% 127.23% 100.00%
NOSH 689,807 681,960 607,500 491,818 381,025 385,714 360,000 54.21%
  QoQ % 1.15% 12.26% 23.52% 29.08% -1.22% 7.14% -
  Horiz. % 191.61% 189.43% 168.75% 136.62% 105.84% 107.14% 100.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 28.52 % 22.62 % 5.19 % -78.35 % 11.32 % 21.78 % 0.51 % 1,358.78%
  QoQ % 26.08% 335.84% 106.62% -792.14% -48.03% 4,170.59% -
  Horiz. % 5,592.16% 4,435.29% 1,017.65% -15,362.75% 2,219.61% 4,270.59% 100.00%
ROE 11.44 % 0.06 % 0.01 % -7.26 % 0.09 % 14.74 % 0.31 % 1,006.00%
  QoQ % 18,966.67% 500.00% 100.14% -8,166.67% -99.39% 4,654.84% -
  Horiz. % 3,690.32% 19.35% 3.23% -2,341.94% 29.03% 4,754.84% 100.00%
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 4.21 2.22 1.54 0.99 3.08 2.58 2.31 49.15%
  QoQ % 89.64% 44.16% 55.56% -67.86% 19.38% 11.69% -
  Horiz. % 182.25% 96.10% 66.67% 42.86% 133.33% 111.69% 100.00%
EPS 1.04 0.51 0.08 -0.77 0.39 0.56 0.01 2,105.27%
  QoQ % 103.92% 537.50% 110.39% -297.44% -30.36% 5,500.00% -
  Horiz. % 10,400.00% 5,100.00% 800.00% -7,700.00% 3,900.00% 5,600.00% 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 0.0920 8.3000 8.3000 0.1060 4.1000 0.0380 0.0320 102.06%
  QoQ % -98.89% 0.00% 7,730.19% -97.41% 10,689.47% 18.75% -
  Horiz. % 287.50% 25,937.50% 25,937.50% 331.25% 12,812.50% 118.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,078,999
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 2.64 1.38 0.85 0.44 1.07 0.90 0.75 131.22%
  QoQ % 91.30% 62.35% 93.18% -58.88% 18.89% 20.00% -
  Horiz. % 352.00% 184.00% 113.33% 58.67% 142.67% 120.00% 100.00%
EPS 0.66 0.32 0.04 -0.34 0.12 0.20 0.00 -
  QoQ % 106.25% 700.00% 111.76% -383.33% -40.00% 0.00% -
  Horiz. % 330.00% 160.00% 20.00% -170.00% 60.00% 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 0.0576 5.1372 4.5763 0.0473 1.4178 0.0133 0.0105 210.72%
  QoQ % -98.88% 12.26% 9,575.05% -96.66% 10,560.15% 26.67% -
  Horiz. % 548.57% 48,925.71% 43,583.81% 450.48% 13,502.86% 126.67% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.2650 0.2600 0.2600 0.1600 0.1250 0.0750 0.0800 -
P/RPS 6.29 11.69 16.90 16.23 4.05 2.90 3.47 48.61%
  QoQ % -46.19% -30.83% 4.13% 300.74% 39.66% -16.43% -
  Horiz. % 181.27% 336.89% 487.03% 467.72% 116.71% 83.57% 100.00%
P/EPS 25.19 50.98 325.00 -20.78 35.76 13.39 800.00 -90.01%
  QoQ % -50.59% -84.31% 1,664.00% -158.11% 167.06% -98.33% -
  Horiz. % 3.15% 6.37% 40.62% -2.60% 4.47% 1.67% 100.00%
EY 3.97 1.96 0.31 -4.81 2.80 7.47 0.13 874.98%
  QoQ % 102.55% 532.26% 106.44% -271.79% -62.52% 5,646.15% -
  Horiz. % 3,053.85% 1,507.69% 238.46% -3,700.00% 2,153.85% 5,746.15% 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 2.88 0.03 0.03 1.51 0.03 1.97 2.50 9.88%
  QoQ % 9,500.00% 0.00% -98.01% 4,933.33% -98.48% -21.20% -
  Horiz. % 115.20% 1.20% 1.20% 60.40% 1.20% 78.80% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 28/11/14 26/08/14 29/05/14 25/02/14 29/11/13 30/08/13 30/05/13 -
Price 0.2950 0.2650 0.2600 0.2850 0.1250 0.1050 0.0950 -
P/RPS 7.00 11.91 16.90 28.91 4.05 4.07 4.12 42.34%
  QoQ % -41.23% -29.53% -41.54% 613.83% -0.49% -1.21% -
  Horiz. % 169.90% 289.08% 410.19% 701.70% 98.30% 98.79% 100.00%
P/EPS 28.04 51.96 325.00 -37.01 35.76 18.75 950.00 -90.43%
  QoQ % -46.04% -84.01% 978.14% -203.50% 90.72% -98.03% -
  Horiz. % 2.95% 5.47% 34.21% -3.90% 3.76% 1.97% 100.00%
EY 3.57 1.92 0.31 -2.70 2.80 5.33 0.11 915.31%
  QoQ % 85.94% 519.35% 111.48% -196.43% -47.47% 4,745.45% -
  Horiz. % 3,245.45% 1,745.45% 281.82% -2,454.55% 2,545.45% 4,845.45% 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 3.21 0.03 0.03 2.69 0.03 2.76 2.97 5.31%
  QoQ % 10,600.00% 0.00% -98.88% 8,866.67% -98.91% -7.07% -
  Horiz. % 108.08% 1.01% 1.01% 90.57% 1.01% 92.93% 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.
 


 

266  207  519  1262 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.18+0.005 
 VSOLAR 0.1350.00 
 GPACKET 0.645+0.04 
 HSI-H6P 0.17-0.025 
 MNC 0.080.00 
 AAX 0.185-0.01 
 ISTONE 0.17+0.01 
 HSI-C7F 0.40+0.03 
 HSI-C7E 0.21+0.02 
 NETX 0.0150.00 
Partners & Brokers