Highlights

[EDUSPEC] QoQ Quarter Result on 2015-12-31 [#1]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 29-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2016
Quarter 31-Dec-2015  [#1]
Profit Trend QoQ -     -148.71%    YoY -     -22.93%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 25,636 31,830 14,120 9,871 27,574 26,751 12,745 59.14%
  QoQ % -19.46% 125.42% 43.05% -64.20% 3.08% 109.89% -
  Horiz. % 201.15% 249.74% 110.79% 77.45% 216.35% 209.89% 100.00%
PBT 5,269 8,136 -2,009 -4,208 11,033 7,245 -2,688 -
  QoQ % -35.24% 504.98% 52.26% -138.14% 52.28% 369.53% -
  Horiz. % -196.02% -302.68% 74.74% 156.55% -410.45% -269.53% 100.00%
Tax -2,328 -15 -8 -153 -641 -96 -14 2,895.88%
  QoQ % -15,420.00% -87.50% 94.77% 76.13% -567.71% -585.71% -
  Horiz. % 16,628.57% 107.14% 57.14% 1,092.86% 4,578.57% 685.71% 100.00%
NP 2,941 8,121 -2,017 -4,361 10,392 7,149 -2,702 -
  QoQ % -63.79% 502.63% 53.75% -141.96% 45.36% 364.58% -
  Horiz. % -108.85% -300.56% 74.65% 161.40% -384.60% -264.58% 100.00%
NP to SH 2,398 7,886 -1,465 -4,160 8,541 6,972 -2,339 -
  QoQ % -69.59% 638.29% 64.78% -148.71% 22.50% 398.08% -
  Horiz. % -102.52% -337.15% 62.63% 177.85% -365.16% -298.08% 100.00%
Tax Rate 44.18 % 0.18 % - % - % 5.81 % 1.33 % - % -
  QoQ % 24,444.44% 0.00% 0.00% 0.00% 336.84% 0.00% -
  Horiz. % 3,321.80% 13.53% 0.00% 0.00% 436.84% 100.00% -
Total Cost 22,695 23,709 16,137 14,232 17,182 19,602 15,447 29.15%
  QoQ % -4.28% 46.92% 13.39% -17.17% -12.35% 26.90% -
  Horiz. % 146.92% 153.49% 104.47% 92.13% 111.23% 126.90% 100.00%
Net Worth 122,237 119,422 94,781 95,934 99,913 90,319 83,424 28.92%
  QoQ % 2.36% 26.00% -1.20% -3.98% 10.62% 8.26% -
  Horiz. % 146.52% 143.15% 113.61% 115.00% 119.77% 108.26% 100.00%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 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
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 122,237 119,422 94,781 95,934 99,913 90,319 83,424 28.92%
  QoQ % 2.36% 26.00% -1.20% -3.98% 10.62% 8.26% -
  Horiz. % 146.52% 143.15% 113.61% 115.00% 119.77% 108.26% 100.00%
NOSH 866,930 853,020 846,263 848,979 805,754 792,272 779,666 7.31%
  QoQ % 1.63% 0.80% -0.32% 5.36% 1.70% 1.62% -
  Horiz. % 111.19% 109.41% 108.54% 108.89% 103.35% 101.62% 100.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 11.47 % 25.51 % -14.28 % -44.18 % 37.69 % 26.72 % -21.20 % -
  QoQ % -55.04% 278.64% 67.68% -217.22% 41.06% 226.04% -
  Horiz. % -54.10% -120.33% 67.36% 208.40% -177.78% -126.04% 100.00%
ROE 1.96 % 6.60 % -1.55 % -4.34 % 8.55 % 7.72 % -2.80 % -
  QoQ % -70.30% 525.81% 64.29% -150.76% 10.75% 375.71% -
  Horiz. % -70.00% -235.71% 55.36% 155.00% -305.36% -275.71% 100.00%
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 2.96 3.73 1.67 1.16 3.42 3.38 1.63 48.68%
  QoQ % -20.64% 123.35% 43.97% -66.08% 1.18% 107.36% -
  Horiz. % 181.60% 228.83% 102.45% 71.17% 209.82% 207.36% 100.00%
EPS 0.28 0.92 -0.17 -0.49 1.06 0.88 -0.30 -
  QoQ % -69.57% 641.18% 65.31% -146.23% 20.45% 393.33% -
  Horiz. % -93.33% -306.67% 56.67% 163.33% -353.33% -293.33% 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 0.1410 0.1400 0.1120 0.1130 0.1240 0.1140 0.1070 20.14%
  QoQ % 0.71% 25.00% -0.88% -8.87% 8.77% 6.54% -
  Horiz. % 131.78% 130.84% 104.67% 105.61% 115.89% 106.54% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,101,813
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 2.33 2.89 1.28 0.90 2.50 2.43 1.16 58.99%
  QoQ % -19.38% 125.78% 42.22% -64.00% 2.88% 109.48% -
  Horiz. % 200.86% 249.14% 110.34% 77.59% 215.52% 209.48% 100.00%
EPS 0.22 0.72 -0.13 -0.38 0.78 0.63 -0.21 -
  QoQ % -69.44% 653.85% 65.79% -148.72% 23.81% 400.00% -
  Horiz. % -104.76% -342.86% 61.90% 180.95% -371.43% -300.00% 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 0.1109 0.1084 0.0860 0.0871 0.0907 0.0820 0.0757 28.90%
  QoQ % 2.31% 26.05% -1.26% -3.97% 10.61% 8.32% -
  Horiz. % 146.50% 143.20% 113.61% 115.06% 119.82% 108.32% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.2400 0.2550 0.2850 0.3150 0.2550 0.3100 0.3600 -
P/RPS 8.12 6.83 17.08 27.09 7.45 9.18 22.02 -48.48%
  QoQ % 18.89% -60.01% -36.95% 263.62% -18.85% -58.31% -
  Horiz. % 36.88% 31.02% 77.57% 123.02% 33.83% 41.69% 100.00%
P/EPS 86.77 27.58 -164.63 -64.29 24.06 35.23 -120.00 -
  QoQ % 214.61% 116.75% -156.07% -367.21% -31.71% 129.36% -
  Horiz. % -72.31% -22.98% 137.19% 53.58% -20.05% -29.36% 100.00%
EY 1.15 3.63 -0.61 -1.56 4.16 2.84 -0.83 -
  QoQ % -68.32% 695.08% 60.90% -137.50% 46.48% 442.17% -
  Horiz. % -138.55% -437.35% 73.49% 187.95% -501.20% -342.17% 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 1.70 1.82 2.54 2.79 2.06 2.72 3.36 -36.43%
  QoQ % -6.59% -28.35% -8.96% 35.44% -24.26% -19.05% -
  Horiz. % 50.60% 54.17% 75.60% 83.04% 61.31% 80.95% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/11/16 30/08/16 25/05/16 29/02/16 30/11/15 27/08/15 27/05/15 -
Price 0.2000 0.2500 0.2800 0.3000 0.3150 0.2300 0.3550 -
P/RPS 6.76 6.70 16.78 25.80 9.20 6.81 21.72 -53.98%
  QoQ % 0.90% -60.07% -34.96% 180.43% 35.10% -68.65% -
  Horiz. % 31.12% 30.85% 77.26% 118.78% 42.36% 31.35% 100.00%
P/EPS 72.30 27.04 -161.74 -61.22 29.72 26.14 -118.33 -
  QoQ % 167.38% 116.72% -164.19% -305.99% 13.70% 122.09% -
  Horiz. % -61.10% -22.85% 136.69% 51.74% -25.12% -22.09% 100.00%
EY 1.38 3.70 -0.62 -1.63 3.37 3.83 -0.85 -
  QoQ % -62.70% 696.77% 61.96% -148.37% -12.01% 550.59% -
  Horiz. % -162.35% -435.29% 72.94% 191.76% -396.47% -450.59% 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 1.42 1.79 2.50 2.65 2.54 2.02 3.32 -43.14%
  QoQ % -20.67% -28.40% -5.66% 4.33% 25.74% -39.16% -
  Horiz. % 42.77% 53.92% 75.30% 79.82% 76.51% 60.84% 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.
 


 

267  389  501  1048 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BJCORP 0.26-0.005 
 HIBISCS 1.10+0.04 
 MYEG 1.37+0.07 
 SAPNRG-WA 0.1450.00 
 DYNACIA 0.09-0.01 
 HSI-C5D 0.345+0.03 
 DAYANG 1.32-0.07 
 ORION 0.215+0.015 
 HSI-C5A 0.40+0.035 
 HSI-C3V 0.055+0.02 
Partners & Brokers