Highlights

[EDUSPEC] QoQ Quarter Result on 2014-12-31 [#1]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 26-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2015
Quarter 31-Dec-2014  [#1]
Profit Trend QoQ -     -146.63%    YoY -     10.64%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 27,574 26,751 12,745 8,938 29,056 15,169 9,348 105.54%
  QoQ % 3.08% 109.89% 42.59% -69.24% 91.55% 62.27% -
  Horiz. % 294.97% 286.17% 136.34% 95.61% 310.83% 162.27% 100.00%
PBT 11,033 7,245 -2,688 -3,641 8,644 3,434 486 700.23%
  QoQ % 52.28% 369.53% 26.17% -142.12% 151.72% 606.58% -
  Horiz. % 2,270.16% 1,490.74% -553.09% -749.18% 1,778.60% 706.58% 100.00%
Tax -641 -96 -14 0 -358 -3 -1 7,305.11%
  QoQ % -567.71% -585.71% 0.00% 0.00% -11,833.33% -200.00% -
  Horiz. % 64,100.00% 9,600.00% 1,400.00% -0.00% 35,800.00% 300.00% 100.00%
NP 10,392 7,149 -2,702 -3,641 8,286 3,431 485 670.01%
  QoQ % 45.36% 364.58% 25.79% -143.94% 141.50% 607.42% -
  Horiz. % 2,142.68% 1,474.02% -557.11% -750.72% 1,708.45% 707.42% 100.00%
NP to SH 8,541 6,972 -2,339 -3,384 7,257 3,478 486 574.77%
  QoQ % 22.50% 398.08% 30.88% -146.63% 108.65% 615.64% -
  Horiz. % 1,757.41% 1,434.57% -481.28% -696.30% 1,493.21% 715.64% 100.00%
Tax Rate 5.81 % 1.33 % - % - % 4.14 % 0.09 % 0.21 % 812.91%
  QoQ % 336.84% 0.00% 0.00% 0.00% 4,500.00% -57.14% -
  Horiz. % 2,766.67% 633.33% 0.00% 0.00% 1,971.43% 42.86% 100.00%
Total Cost 17,182 19,602 15,447 12,579 20,770 11,738 8,863 55.41%
  QoQ % -12.35% 26.90% 22.80% -39.44% 76.95% 32.44% -
  Horiz. % 193.86% 221.17% 174.29% 141.93% 234.35% 132.44% 100.00%
Net Worth 99,913 90,319 83,424 60,758 63,462 5,660,274 5,042,250 -92.66%
  QoQ % 10.62% 8.26% 37.31% -4.26% -98.88% 12.26% -
  Horiz. % 1.98% 1.79% 1.65% 1.20% 1.26% 112.26% 100.00%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 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
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 99,913 90,319 83,424 60,758 63,462 5,660,274 5,042,250 -92.66%
  QoQ % 10.62% 8.26% 37.31% -4.26% -98.88% 12.26% -
  Horiz. % 1.98% 1.79% 1.65% 1.20% 1.26% 112.26% 100.00%
NOSH 805,754 792,272 779,666 769,090 689,807 681,960 607,500 20.70%
  QoQ % 1.70% 1.62% 1.38% 11.49% 1.15% 12.26% -
  Horiz. % 132.63% 130.42% 128.34% 126.60% 113.55% 112.26% 100.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 37.69 % 26.72 % -21.20 % -40.74 % 28.52 % 22.62 % 5.19 % 274.55%
  QoQ % 41.06% 226.04% 47.96% -242.85% 26.08% 335.84% -
  Horiz. % 726.20% 514.84% -408.48% -784.97% 549.52% 435.84% 100.00%
ROE 8.55 % 7.72 % -2.80 % -5.57 % 11.44 % 0.06 % 0.01 % 8,871.41%
  QoQ % 10.75% 375.71% 49.73% -148.69% 18,966.67% 500.00% -
  Horiz. % 85,500.01% 77,200.00% -28,000.00% -55,700.00% 114,400.00% 600.00% 100.00%
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 3.42 3.38 1.63 1.16 4.21 2.22 1.54 70.13%
  QoQ % 1.18% 107.36% 40.52% -72.45% 89.64% 44.16% -
  Horiz. % 222.08% 219.48% 105.84% 75.32% 273.38% 144.16% 100.00%
EPS 1.06 0.88 -0.30 -0.44 1.04 0.51 0.08 459.06%
  QoQ % 20.45% 393.33% 31.82% -142.31% 103.92% 537.50% -
  Horiz. % 1,325.00% 1,100.00% -375.00% -550.00% 1,300.00% 637.50% 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 0.1240 0.1140 0.1070 0.0790 0.0920 8.3000 8.3000 -93.92%
  QoQ % 8.77% 6.54% 35.44% -14.13% -98.89% 0.00% -
  Horiz. % 1.49% 1.37% 1.29% 0.95% 1.11% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,101,813
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 2.50 2.43 1.16 0.81 2.64 1.38 0.85 105.15%
  QoQ % 2.88% 109.48% 43.21% -69.32% 91.30% 62.35% -
  Horiz. % 294.12% 285.88% 136.47% 95.29% 310.59% 162.35% 100.00%
EPS 0.78 0.63 -0.21 -0.31 0.66 0.32 0.04 623.17%
  QoQ % 23.81% 400.00% 32.26% -146.97% 106.25% 700.00% -
  Horiz. % 1,950.00% 1,575.00% -525.00% -775.00% 1,650.00% 800.00% 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 0.0907 0.0820 0.0757 0.0551 0.0576 5.1372 4.5763 -92.66%
  QoQ % 10.61% 8.32% 37.39% -4.34% -98.88% 12.26% -
  Horiz. % 1.98% 1.79% 1.65% 1.20% 1.26% 112.26% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.2550 0.3100 0.3600 0.2450 0.2650 0.2600 0.2600 -
P/RPS 7.45 9.18 22.02 21.08 6.29 11.69 16.90 -42.05%
  QoQ % -18.85% -58.31% 4.46% 235.14% -46.19% -30.83% -
  Horiz. % 44.08% 54.32% 130.30% 124.73% 37.22% 69.17% 100.00%
P/EPS 24.06 35.23 -120.00 -55.68 25.19 50.98 325.00 -82.34%
  QoQ % -31.71% 129.36% -115.52% -321.04% -50.59% -84.31% -
  Horiz. % 7.40% 10.84% -36.92% -17.13% 7.75% 15.69% 100.00%
EY 4.16 2.84 -0.83 -1.80 3.97 1.96 0.31 463.81%
  QoQ % 46.48% 442.17% 53.89% -145.34% 102.55% 532.26% -
  Horiz. % 1,341.94% 916.13% -267.74% -580.65% 1,280.65% 632.26% 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 2.06 2.72 3.36 3.10 2.88 0.03 0.03 1,572.55%
  QoQ % -24.26% -19.05% 8.39% 7.64% 9,500.00% 0.00% -
  Horiz. % 6,866.67% 9,066.67% 11,200.00% 10,333.33% 9,600.00% 100.00% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/11/15 27/08/15 27/05/15 26/02/15 28/11/14 26/08/14 29/05/14 -
Price 0.3150 0.2300 0.3550 0.3500 0.2950 0.2650 0.2600 -
P/RPS 9.20 6.81 21.72 30.12 7.00 11.91 16.90 -33.30%
  QoQ % 35.10% -68.65% -27.89% 330.29% -41.23% -29.53% -
  Horiz. % 54.44% 40.30% 128.52% 178.22% 41.42% 70.47% 100.00%
P/EPS 29.72 26.14 -118.33 -79.55 28.04 51.96 325.00 -79.67%
  QoQ % 13.70% 122.09% -48.75% -383.70% -46.04% -84.01% -
  Horiz. % 9.14% 8.04% -36.41% -24.48% 8.63% 15.99% 100.00%
EY 3.37 3.83 -0.85 -1.26 3.57 1.92 0.31 390.02%
  QoQ % -12.01% 550.59% 32.54% -135.29% 85.94% 519.35% -
  Horiz. % 1,087.10% 1,235.48% -274.19% -406.45% 1,151.61% 619.35% 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 2.54 2.02 3.32 4.43 3.21 0.03 0.03 1,822.95%
  QoQ % 25.74% -39.16% -25.06% 38.01% 10,600.00% 0.00% -
  Horiz. % 8,466.67% 6,733.33% 11,066.67% 14,766.67% 10,700.00% 100.00% 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.
 


 

353  351  537  671 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BJCORP 0.2650.00 
 HIBISCS 1.10+0.04 
 MYEG 1.39+0.09 
 SAPNRG-WA 0.1450.00 
 DYNACIA 0.095-0.005 
 ORION 0.215+0.015 
 DAYANG 1.33-0.06 
 HSI-C5D 0.34-0.015 
 SAPNRG 0.345-0.005 
 HSI-C3V 0.05-0.015 
Partners & Brokers